[S&FCAP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -24.12%
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 92,331 108,359 123,422 124,081 122,368 123,177 123,193 -17.41%
PBT -6,337 5,571 10,870 15,126 19,023 19,394 24,235 -
Tax 1,334 -1,206 -2,712 -3,384 -3,549 -1,559 -2,692 -
NP -5,003 4,365 8,158 11,742 15,474 17,835 21,543 -
-
NP to SH -5,003 4,365 8,158 11,742 15,474 17,835 21,543 -
-
Tax Rate - 21.65% 24.95% 22.37% 18.66% 8.04% 11.11% -
Total Cost 97,334 103,994 115,264 112,339 106,894 105,342 101,650 -2.83%
-
Net Worth 185,904 192,457 193,871 115,238 115,161 187,850 186,474 -0.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 5,184 9,786 9,786 -
Div Payout % - - - - 33.50% 54.87% 45.43% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 185,904 192,457 193,871 115,238 115,161 187,850 186,474 -0.20%
NOSH 241,434 240,571 114,716 115,238 115,161 115,245 115,107 63.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.42% 4.03% 6.61% 9.46% 12.65% 14.48% 17.49% -
ROE -2.69% 2.27% 4.21% 10.19% 13.44% 9.49% 11.55% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.24 45.04 107.59 107.67 106.26 106.88 107.02 -49.48%
EPS -2.07 1.81 7.11 10.19 13.44 15.48 18.72 -
DPS 0.00 0.00 0.00 0.00 4.50 8.50 8.50 -
NAPS 0.77 0.80 1.69 1.00 1.00 1.63 1.62 -38.95%
Adjusted Per Share Value based on latest NOSH - 115,238
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.78 19.69 22.43 22.55 22.23 22.38 22.38 -17.39%
EPS -0.91 0.79 1.48 2.13 2.81 3.24 3.91 -
DPS 0.00 0.00 0.00 0.00 0.94 1.78 1.78 -
NAPS 0.3378 0.3497 0.3523 0.2094 0.2092 0.3413 0.3388 -0.19%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.34 0.42 0.55 0.59 0.69 0.76 0.86 -
P/RPS 0.89 0.93 0.51 0.55 0.65 0.71 0.80 7.33%
P/EPS -16.41 23.15 7.73 5.79 5.14 4.91 4.60 -
EY -6.09 4.32 12.93 17.27 19.47 20.36 21.76 -
DY 0.00 0.00 0.00 0.00 6.52 11.18 9.88 -
P/NAPS 0.44 0.53 0.33 0.59 0.69 0.47 0.53 -11.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 28/08/08 29/05/08 29/02/08 29/11/07 29/08/07 -
Price 0.35 0.29 0.38 0.65 0.67 0.73 0.76 -
P/RPS 0.92 0.64 0.35 0.60 0.63 0.68 0.71 18.76%
P/EPS -16.89 15.98 5.34 6.38 4.99 4.72 4.06 -
EY -5.92 6.26 18.71 15.68 20.05 21.20 24.63 -
DY 0.00 0.00 0.00 0.00 6.72 11.64 11.18 -
P/NAPS 0.45 0.36 0.22 0.65 0.67 0.45 0.47 -2.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment