[S&FCAP] YoY TTM 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?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 127,777 130,793 108,755 0 0 0 3,976 78.25%
PBT 25,666 27,429 24,519 0 -34,858 -43,625 -49,375 -
Tax -6,883 -6,401 -7,192 0 -9,937 33,810 49,375 -
NP 18,783 21,028 17,327 0 -44,795 -9,815 0 -
-
NP to SH 18,783 21,028 17,327 0 -23,953 -43,625 -48,620 -
-
Tax Rate 26.82% 23.34% 29.33% - - - - -
Total Cost 108,994 109,765 91,428 0 44,795 9,815 3,976 73.60%
-
Net Worth 177,389 162,150 148,450 0 -357,566 -308,734 -166,063 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,062 7,476 3,451 - - - - -
Div Payout % 42.93% 35.56% 19.92% - - - - -
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 177,389 162,150 148,450 0 -357,566 -308,734 -166,063 -
NOSH 115,188 115,000 115,077 65,837 65,850 65,828 65,845 9.76%
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 14.70% 16.08% 15.93% 0.00% 0.00% 0.00% 0.00% -
ROE 10.59% 12.97% 11.67% 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 110.93 113.73 94.51 0.00 0.00 0.00 6.04 62.39%
EPS 16.31 18.29 15.06 0.00 -36.37 -66.27 -73.84 -
DPS 7.00 6.50 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 21.11 21.60 17.96 0.00 0.00 0.00 0.66 78.11%
EPS 3.10 3.47 2.86 0.00 -3.96 -7.21 -8.03 -
DPS 1.33 1.23 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.293 0.2678 0.2452 0.00 -0.5906 -0.51 -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 0.68 0.59 0.88 0.00 0.00 0.00 0.00 -
P/EPS 4.60 3.66 5.51 0.00 0.00 0.00 0.00 -
EY 21.74 27.29 18.14 0.00 0.00 0.00 0.00 -
DY 9.33 9.70 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 0.75 0.59 0.85 0.00 0.00 0.00 0.00 -
P/EPS 5.09 3.66 5.31 0.00 0.00 0.00 0.00 -
EY 19.65 27.29 18.82 0.00 0.00 0.00 0.00 -
DY 8.43 9.70 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