[S&FCAP] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 19.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 119,812 141,296 121,940 97,288 0 0 0 -
PBT 24,876 25,228 28,376 23,644 0 -1,972 -43,080 -
Tax -3,172 -6,656 -6,284 -5,164 0 -39,712 43,080 -
NP 21,704 18,572 22,092 18,480 0 -41,684 0 -
-
NP to SH 21,704 18,572 22,092 18,480 0 -41,684 -43,080 -
-
Tax Rate 12.75% 26.38% 22.15% 21.84% - - - -
Total Cost 98,108 122,724 99,848 78,808 0 41,684 0 -
-
Net Worth 184,322 169,360 156,484 142,862 0 -335,078 -288,341 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 20,736 16,129 - - - - - -
Div Payout % 95.54% 86.85% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 184,322 169,360 156,484 142,862 0 -335,078 -288,341 -
NOSH 115,201 115,210 115,062 115,211 65,862 65,830 65,831 9.77%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.12% 13.14% 18.12% 19.00% 0.00% 0.00% 0.00% -
ROE 11.78% 10.97% 14.12% 12.94% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 104.00 122.64 105.98 84.44 0.00 0.00 0.00 -
EPS 18.84 16.12 19.20 16.04 0.00 -63.32 -65.44 -
DPS 18.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.47 1.36 1.24 0.00 -5.09 -4.38 -
Adjusted Per Share Value based on latest NOSH - 115,211
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.77 25.67 22.16 17.68 0.00 0.00 0.00 -
EPS 3.94 3.37 4.01 3.36 0.00 -7.57 -7.83 -
DPS 3.77 2.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3349 0.3077 0.2843 0.2596 0.00 -0.6088 -0.5239 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - - - -
Price 0.82 0.68 0.76 0.88 0.00 0.00 0.00 -
P/RPS 0.79 0.55 0.72 1.04 0.00 0.00 0.00 -
P/EPS 4.35 4.22 3.96 5.49 0.00 0.00 0.00 -
EY 22.98 23.71 25.26 18.23 0.00 0.00 0.00 -
DY 21.95 20.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.56 0.71 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 31/05/06 27/05/05 27/08/04 30/05/03 31/05/02 11/07/01 -
Price 0.84 0.64 0.78 0.85 0.00 0.00 0.00 -
P/RPS 0.81 0.52 0.74 1.01 0.00 0.00 0.00 -
P/EPS 4.46 3.97 4.06 5.30 0.00 0.00 0.00 -
EY 22.43 25.19 24.62 18.87 0.00 0.00 0.00 -
DY 21.43 21.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.44 0.57 0.69 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