[S&FCAP] YoY Cumulative 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?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 65,500 67,947 58,806 0 0 0 5,102 52.99%
PBT 14,279 15,939 14,137 0 -21,824 -21,079 -20,387 -
Tax -3,858 -3,731 -3,810 0 -9 21,079 20,387 -
NP 10,421 12,208 10,327 0 -21,833 0 0 -
-
NP to SH 10,421 12,208 10,327 0 -21,833 -21,079 -20,476 -
-
Tax Rate 27.02% 23.41% 26.95% - - - - -
Total Cost 55,079 55,739 48,479 0 21,833 0 5,102 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 4,030 4,030 3,453 - - - - -
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 6.07% 7.79% 7.18% 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 56.88 59.00 51.08 0.00 0.00 0.00 7.75 39.38%
EPS 9.05 10.60 8.97 0.00 -33.16 -32.01 -31.10 -
DPS 3.50 3.50 3.00 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 11.90 12.35 10.68 0.00 0.00 0.00 0.93 52.90%
EPS 1.89 2.22 1.88 0.00 -3.97 -3.83 -3.72 -
DPS 0.73 0.73 0.63 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 1.13 1.27 1.72 0.00 0.00 0.00 0.00 -
P/EPS 7.07 7.08 9.81 0.00 0.00 0.00 0.00 -
EY 14.14 14.13 10.19 0.00 0.00 0.00 0.00 -
DY 5.47 4.67 3.41 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 1.09 1.19 1.66 0.00 0.00 0.00 0.00 -
P/EPS 6.85 6.60 9.48 0.00 0.00 0.00 0.00 -
EY 14.60 15.14 10.55 0.00 0.00 0.00 0.00 -
DY 5.65 5.00 3.53 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