[S&FCAP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
04-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 156.06%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 29,042 26,842 24,587 71,337 108,359 123,177 127,777 -15.98%
PBT 42 878 -14,324 3,606 5,571 19,394 25,666 -52.96%
Tax -473 688 -403 2,447 -1,206 -1,559 -6,883 -27.01%
NP -431 1,566 -14,727 6,053 4,365 17,835 18,783 -
-
NP to SH -2,047 1,224 -15,107 5,833 4,365 17,835 18,783 -
-
Tax Rate 1,126.19% -78.36% - -67.86% 21.65% 8.04% 26.82% -
Total Cost 29,473 25,276 39,314 65,284 103,994 105,342 108,994 -14.25%
-
Net Worth 86,100 88,150 105,779 207,900 192,457 187,850 177,389 -8.14%
Dividend
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 9,786 8,062 -
Div Payout % - - - - - 54.87% 42.93% -
Equity
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 86,100 88,150 105,779 207,900 192,457 187,850 177,389 -8.14%
NOSH 210,000 215,000 257,999 241,744 240,571 115,245 115,188 7.31%
Ratio Analysis
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.48% 5.83% -59.90% 8.49% 4.03% 14.48% 14.70% -
ROE -2.38% 1.39% -14.28% 2.81% 2.27% 9.49% 10.59% -
Per Share
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.83 12.48 9.53 29.51 45.04 106.88 110.93 -21.71%
EPS -0.97 0.57 -5.86 2.41 1.81 15.48 16.31 -
DPS 0.00 0.00 0.00 0.00 0.00 8.50 7.00 -
NAPS 0.41 0.41 0.41 0.86 0.80 1.63 1.54 -14.41%
Adjusted Per Share Value based on latest NOSH - 241,744
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.28 4.88 4.47 12.96 19.69 22.38 23.22 -15.98%
EPS -0.37 0.22 -2.74 1.06 0.79 3.24 3.41 -
DPS 0.00 0.00 0.00 0.00 0.00 1.78 1.47 -
NAPS 0.1564 0.1602 0.1922 0.3777 0.3497 0.3413 0.3223 -8.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/03/15 31/03/14 29/03/13 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.175 0.175 0.14 0.35 0.42 0.76 0.75 -
P/RPS 1.27 1.40 1.47 1.19 0.93 0.71 0.68 7.62%
P/EPS -17.95 30.74 -2.39 14.51 23.15 4.91 4.60 -
EY -5.57 3.25 -41.82 6.89 4.32 20.36 21.74 -
DY 0.00 0.00 0.00 0.00 0.00 11.18 9.33 -
P/NAPS 0.43 0.43 0.34 0.41 0.53 0.47 0.49 -1.52%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/05/15 30/05/14 23/05/13 04/12/09 27/11/08 29/11/07 30/11/06 -
Price 0.155 0.22 0.15 0.32 0.29 0.73 0.83 -
P/RPS 1.12 1.76 1.57 1.08 0.64 0.68 0.75 4.82%
P/EPS -15.90 38.64 -2.56 13.26 15.98 4.72 5.09 -
EY -6.29 2.59 -39.04 7.54 6.26 21.20 19.65 -
DY 0.00 0.00 0.00 0.00 0.00 11.64 8.43 -
P/NAPS 0.38 0.54 0.37 0.37 0.36 0.45 0.54 -4.04%

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