[S&FCAP] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 103,669 104,425 92,917 0 0 0 7,801 53.87%
PBT 22,346 23,272 21,650 0 -32,900 -30,894 -30,468 -
Tax -6,108 -5,659 -6,156 0 -9 0 30,468 -
NP 16,238 17,613 15,494 0 -32,909 -30,894 0 -
-
NP to SH 16,238 17,613 15,494 0 -32,909 -30,894 -30,557 -
-
Tax Rate 27.33% 24.32% 28.43% - - - - -
Total Cost 87,431 86,812 77,423 0 32,909 30,894 7,801 49.56%
-
Net Worth 177,225 162,315 148,493 0 -357,534 -308,808 -166,052 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,027 4,029 3,453 - - - - -
Div Payout % 24.81% 22.88% 22.29% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 177,225 162,315 148,493 0 -357,534 -308,808 -166,052 -
NOSH 115,081 115,117 115,111 65,838 65,844 65,843 65,841 9.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.66% 16.87% 16.68% 0.00% 0.00% 0.00% 0.00% -
ROE 9.16% 10.85% 10.43% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 90.08 90.71 80.72 0.00 0.00 0.00 11.85 40.20%
EPS 14.11 15.30 13.46 0.00 -49.98 -46.92 -46.41 -
DPS 3.50 3.50 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.41 1.29 0.00 -5.43 -4.69 -2.522 -
Adjusted Per Share Value based on latest NOSH - 65,837
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.12 17.25 15.35 0.00 0.00 0.00 1.29 53.83%
EPS 2.68 2.91 2.56 0.00 -5.44 -5.10 -5.05 -
DPS 0.67 0.67 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.2927 0.2681 0.2453 0.00 -0.5906 -0.5101 -0.2743 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 - - - - -
Price 0.75 0.67 0.83 0.00 0.00 0.00 0.00 -
P/RPS 0.83 0.74 1.03 0.00 0.00 0.00 0.00 -
P/EPS 5.32 4.38 6.17 0.00 0.00 0.00 0.00 -
EY 18.81 22.84 16.22 0.00 0.00 0.00 0.00 -
DY 4.67 5.22 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.64 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 25/11/05 22/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.83 0.67 0.80 0.00 0.00 0.00 0.00 -
P/RPS 0.92 0.74 0.99 0.00 0.00 0.00 0.00 -
P/EPS 5.88 4.38 5.94 0.00 0.00 0.00 0.00 -
EY 17.00 22.84 16.83 0.00 0.00 0.00 0.00 -
DY 4.22 5.22 3.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.62 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