[S&FCAP] YoY TTM 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- 50.75%
YoY- 51.19%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 126,086 128,426 74,644 0 0 0 7,878 58.71%
PBT 24,932 27,609 17,006 -11,076 -33,597 -43,891 -50,584 -
Tax -6,561 -6,819 -4,846 0 -9,937 43,891 50,584 -
NP 18,371 20,790 12,160 -11,076 -43,534 0 0 -
-
NP to SH 18,371 20,790 12,160 -11,076 -22,692 -43,891 -49,829 -
-
Tax Rate 26.32% 24.70% 28.50% - - - - -
Total Cost 107,715 107,636 62,484 11,076 43,534 0 7,878 54.60%
-
Net Worth 171,498 156,481 143,825 0 -346,376 -299,527 -156,065 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 8,062 7,476 3,451 - - - - -
Div Payout % 43.89% 35.96% 28.39% - - - - -
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 171,498 156,481 143,825 0 -346,376 -299,527 -156,065 -
NOSH 115,099 115,060 115,060 65,862 65,851 65,830 65,847 9.74%
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 14.57% 16.19% 16.29% 0.00% 0.00% 0.00% 0.00% -
ROE 10.71% 13.29% 8.45% 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 109.55 111.62 64.87 0.00 0.00 0.00 11.96 44.62%
EPS 15.96 18.07 10.57 -16.82 -34.46 -66.67 -75.67 -
DPS 7.00 6.50 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 22.91 23.33 13.56 0.00 0.00 0.00 1.43 58.74%
EPS 3.34 3.78 2.21 -2.01 -4.12 -7.97 -9.05 -
DPS 1.47 1.36 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.3116 0.2843 0.2613 0.00 -0.6294 -0.5442 -0.2836 -
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 0.58 0.67 1.36 0.00 0.00 0.00 0.00 -
P/EPS 4.01 4.15 8.33 0.00 0.00 0.00 0.00 -
EY 24.94 24.09 12.01 0.00 0.00 0.00 0.00 -
DY 10.94 8.67 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 0.57 0.63 1.31 0.00 0.00 0.00 0.00 -
P/EPS 3.88 3.87 8.04 0.00 0.00 0.00 0.00 -
EY 25.74 25.81 12.43 0.00 0.00 0.00 0.00 -
DY 11.29 9.29 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