[S&FCAP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.82%
YoY- 13.68%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 107,928 126,606 138,225 139,233 123,889 0 0 -
PBT 2,729 20,664 29,794 31,029 28,866 0 -43,866 -
Tax -1,094 -4,217 -8,144 -7,545 -8,208 0 -12 112.00%
NP 1,634 16,446 21,650 23,484 20,658 0 -43,878 -
-
NP to SH 1,634 16,446 21,650 23,484 20,658 0 -43,878 -
-
Tax Rate 40.09% 20.41% 27.33% 24.32% 28.43% - - -
Total Cost 106,293 110,160 116,574 115,749 103,230 0 43,878 15.87%
-
Net Worth 192,313 187,556 177,225 162,315 148,493 0 -357,534 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 6,903 5,370 5,372 4,604 - - -
Div Payout % - 41.98% 24.81% 22.88% 22.29% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 192,313 187,556 177,225 162,315 148,493 0 -357,534 -
NOSH 240,392 115,065 115,081 115,117 115,111 65,838 65,844 24.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.51% 12.99% 15.66% 16.87% 16.68% 0.00% 0.00% -
ROE 0.85% 8.77% 12.22% 14.47% 13.91% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.90 110.03 120.11 120.95 107.63 0.00 0.00 -
EPS 0.68 14.29 18.81 20.40 17.95 0.00 -66.64 -
DPS 0.00 6.00 4.67 4.67 4.00 0.00 0.00 -
NAPS 0.80 1.63 1.54 1.41 1.29 0.00 -5.43 -
Adjusted Per Share Value based on latest NOSH - 115,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 19.61 23.00 25.12 25.30 22.51 0.00 0.00 -
EPS 0.30 2.99 3.93 4.27 3.75 0.00 -7.97 -
DPS 0.00 1.25 0.98 0.98 0.84 0.00 0.00 -
NAPS 0.3494 0.3408 0.322 0.2949 0.2698 0.00 -0.6496 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - - -
Price 0.42 0.76 0.75 0.67 0.83 0.00 0.00 -
P/RPS 0.94 0.69 0.62 0.55 0.77 0.00 0.00 -
P/EPS 61.76 5.32 3.99 3.28 4.62 0.00 0.00 -
EY 1.62 18.81 25.08 30.45 21.62 0.00 0.00 -
DY 0.00 7.89 6.22 6.97 4.82 0.00 0.00 -
P/NAPS 0.53 0.47 0.49 0.48 0.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 30/11/06 25/11/05 22/11/04 28/11/03 29/11/02 -
Price 0.29 0.73 0.83 0.67 0.80 0.00 0.00 -
P/RPS 0.65 0.66 0.69 0.55 0.74 0.00 0.00 -
P/EPS 42.65 5.11 4.41 3.28 4.46 0.00 0.00 -
EY 2.34 19.58 22.67 30.45 22.43 0.00 0.00 -
DY 0.00 8.22 5.62 6.97 5.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.54 0.48 0.62 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