[S&FCAP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
11-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY- 115.19%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 131,891 128,533 119,285 15,838 0 0 0 -
PBT 26,242 26,592 25,807 2,869 -22,972 -42,780 -43,199 -
Tax -4,504 -6,434 -6,898 -1,036 -9,937 21,079 43,199 -
NP 21,738 20,158 18,909 1,833 -32,909 -21,701 0 -
-
NP to SH 21,738 20,158 18,909 1,833 -12,067 -42,780 -43,199 -
-
Tax Rate 17.16% 24.20% 26.73% 36.11% - - - -
Total Cost 110,153 108,375 100,376 14,005 32,909 21,701 0 -
-
Net Worth 182,949 164,676 151,777 138,311 0 -324,642 -277,791 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 8,634 8,057 6,901 - - - - -
Div Payout % 39.72% 39.97% 36.50% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 182,949 164,676 151,777 138,311 0 -324,642 -277,791 -
NOSH 115,062 115,158 114,983 114,307 65,862 65,850 65,827 9.74%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.48% 15.68% 15.85% 11.57% 0.00% 0.00% 0.00% -
ROE 11.88% 12.24% 12.46% 1.33% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 114.63 111.61 103.74 13.86 0.00 0.00 0.00 -
EPS 18.89 17.50 16.45 1.60 -18.32 -64.97 -65.62 -
DPS 7.50 7.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.43 1.32 1.21 0.00 -4.93 -4.22 -
Adjusted Per Share Value based on latest NOSH - 114,307
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.96 23.35 21.67 2.88 0.00 0.00 0.00 -
EPS 3.95 3.66 3.44 0.33 -2.19 -7.77 -7.85 -
DPS 1.57 1.46 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.3324 0.2992 0.2758 0.2513 0.00 -0.5899 -0.5047 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.85 0.69 0.78 0.64 0.00 0.00 0.00 -
P/RPS 0.74 0.62 0.75 4.62 0.00 0.00 0.00 -
P/EPS 4.50 3.94 4.74 39.91 0.00 0.00 0.00 -
EY 22.23 25.37 21.08 2.51 0.00 0.00 0.00 -
DY 8.82 10.14 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.59 0.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 11/03/04 28/02/03 03/04/02 28/02/01 -
Price 0.88 0.70 0.80 0.92 0.00 0.00 0.00 -
P/RPS 0.77 0.63 0.77 6.64 0.00 0.00 0.00 -
P/EPS 4.66 4.00 4.86 57.37 0.00 0.00 0.00 -
EY 21.47 25.01 20.56 1.74 0.00 0.00 0.00 -
DY 8.52 10.00 7.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.61 0.76 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