[S&FCAP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 131,000 135,894 117,612 0 0 0 10,204 52.99%
PBT 28,558 31,878 28,274 0 -43,648 -42,158 -40,774 -
Tax -7,716 -7,462 -7,620 0 -18 42,158 40,774 -
NP 20,842 24,416 20,654 0 -43,666 0 0 -
-
NP to SH 20,842 24,416 20,654 0 -43,666 -42,158 -40,952 -
-
Tax Rate 27.02% 23.41% 26.95% - - - - -
Total Cost 110,158 111,478 96,958 0 43,666 0 10,204 48.63%
-
Net Worth 171,572 156,630 143,910 0 -346,325 -299,623 -156,045 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 8,060 8,061 6,907 - - - - -
Div Payout % 38.67% 33.02% 33.44% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 171,572 156,630 143,910 0 -346,325 -299,623 -156,045 -
NOSH 115,149 115,169 115,128 65,838 65,841 65,851 65,839 9.76%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.91% 17.97% 17.56% 0.00% 0.00% 0.00% 0.00% -
ROE 12.15% 15.59% 14.35% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 113.77 117.99 102.16 0.00 0.00 0.00 15.50 39.38%
EPS 18.10 21.20 17.94 0.00 -66.32 -64.02 -62.20 -
DPS 7.00 7.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.36 1.25 0.00 -5.26 -4.55 -2.3701 -
Adjusted Per Share Value based on latest NOSH - 65,862
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.80 24.69 21.37 0.00 0.00 0.00 1.85 53.04%
EPS 3.79 4.44 3.75 0.00 -7.93 -7.66 -7.44 -
DPS 1.46 1.46 1.26 0.00 0.00 0.00 0.00 -
NAPS 0.3117 0.2846 0.2615 0.00 -0.6293 -0.5444 -0.2835 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 - - - - -
Price 0.64 0.75 0.88 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.64 0.86 0.00 0.00 0.00 0.00 -
P/EPS 3.54 3.54 4.91 0.00 0.00 0.00 0.00 -
EY 28.28 28.27 20.39 0.00 0.00 0.00 0.00 -
DY 10.94 9.33 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.70 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 26/08/05 27/08/04 29/08/03 30/08/02 30/08/01 29/08/00 -
Price 0.62 0.70 0.85 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.59 0.83 0.00 0.00 0.00 0.00 -
P/EPS 3.43 3.30 4.74 0.00 0.00 0.00 0.00 -
EY 29.19 30.29 21.11 0.00 0.00 0.00 0.00 -
DY 11.29 10.00 7.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.68 0.00 0.00 0.00 0.00 -

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