[S&FCAP] YoY Cumulative 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- 44.27%
YoY- 13.68%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 80,946 94,955 103,669 104,425 92,917 0 0 -
PBT 2,047 15,498 22,346 23,272 21,650 0 -32,900 -
Tax -821 -3,163 -6,108 -5,659 -6,156 0 -9 112.02%
NP 1,226 12,335 16,238 17,613 15,494 0 -32,909 -
-
NP to SH 1,226 12,335 16,238 17,613 15,494 0 -32,909 -
-
Tax Rate 40.11% 20.41% 27.33% 24.32% 28.43% - - -
Total Cost 79,720 82,620 87,431 86,812 77,423 0 32,909 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 - 5,177 4,027 4,029 3,453 - - -
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 0.64% 6.58% 9.16% 10.85% 10.43% 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 33.67 82.52 90.08 90.71 80.72 0.00 0.00 -
EPS 0.51 10.72 14.11 15.30 13.46 0.00 -49.98 -
DPS 0.00 4.50 3.50 3.50 3.00 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 13.37 15.68 17.12 17.25 15.35 0.00 0.00 -
EPS 0.20 2.04 2.68 2.91 2.56 0.00 -5.44 -
DPS 0.00 0.86 0.67 0.67 0.57 0.00 0.00 -
NAPS 0.3177 0.3098 0.2927 0.2681 0.2453 0.00 -0.5906 -
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 1.25 0.92 0.83 0.74 1.03 0.00 0.00 -
P/EPS 82.35 7.09 5.32 4.38 6.17 0.00 0.00 -
EY 1.21 14.11 18.81 22.84 16.22 0.00 0.00 -
DY 0.00 5.92 4.67 5.22 3.61 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 0.86 0.88 0.92 0.74 0.99 0.00 0.00 -
P/EPS 56.86 6.81 5.88 4.38 5.94 0.00 0.00 -
EY 1.76 14.68 17.00 22.84 16.83 0.00 0.00 -
DY 0.00 6.16 4.22 5.22 3.75 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