[S&FCAP] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.73%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 80,584 92,331 122,368 131,891 128,533 119,285 15,838 31.11%
PBT 4,168 -6,337 19,023 26,242 26,592 25,807 2,869 6.41%
Tax 1,220 1,334 -3,549 -4,504 -6,434 -6,898 -1,036 -
NP 5,388 -5,003 15,474 21,738 20,158 18,909 1,833 19.66%
-
NP to SH 4,981 -5,003 15,474 21,738 20,158 18,909 1,833 18.11%
-
Tax Rate -29.27% - 18.66% 17.16% 24.20% 26.73% 36.11% -
Total Cost 75,196 97,334 106,894 110,153 108,375 100,376 14,005 32.29%
-
Net Worth 200,296 185,904 115,161 182,949 164,676 151,777 138,311 6.35%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 5,184 8,634 8,057 6,901 - -
Div Payout % - - 33.50% 39.72% 39.97% 36.50% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 200,296 185,904 115,161 182,949 164,676 151,777 138,311 6.35%
NOSH 241,321 241,434 115,161 115,062 115,158 114,983 114,307 13.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.69% -5.42% 12.65% 16.48% 15.68% 15.85% 11.57% -
ROE 2.49% -2.69% 13.44% 11.88% 12.24% 12.46% 1.33% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.39 38.24 106.26 114.63 111.61 103.74 13.86 15.76%
EPS 2.06 -2.07 13.44 18.89 17.50 16.45 1.60 4.29%
DPS 0.00 0.00 4.50 7.50 7.00 6.00 0.00 -
NAPS 0.83 0.77 1.00 1.59 1.43 1.32 1.21 -6.08%
Adjusted Per Share Value based on latest NOSH - 115,062
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.64 16.78 22.23 23.96 23.35 21.67 2.88 31.09%
EPS 0.91 -0.91 2.81 3.95 3.66 3.44 0.33 18.40%
DPS 0.00 0.00 0.94 1.57 1.46 1.25 0.00 -
NAPS 0.3639 0.3378 0.2092 0.3324 0.2992 0.2758 0.2513 6.35%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.33 0.34 0.69 0.85 0.69 0.78 0.64 -
P/RPS 0.99 0.89 0.65 0.74 0.62 0.75 4.62 -22.62%
P/EPS 15.99 -16.41 5.14 4.50 3.94 4.74 39.91 -14.12%
EY 6.25 -6.09 19.47 22.23 25.37 21.08 2.51 16.40%
DY 0.00 0.00 6.52 8.82 10.14 7.69 0.00 -
P/NAPS 0.40 0.44 0.69 0.53 0.48 0.59 0.53 -4.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 05/03/10 27/02/09 29/02/08 28/02/07 27/02/06 28/02/05 11/03/04 -
Price 0.24 0.35 0.67 0.88 0.70 0.80 0.92 -
P/RPS 0.72 0.92 0.63 0.77 0.63 0.77 6.64 -30.92%
P/EPS 11.63 -16.89 4.99 4.66 4.00 4.86 57.37 -23.33%
EY 8.60 -5.92 20.05 21.47 25.01 20.56 1.74 30.48%
DY 0.00 0.00 6.72 8.52 10.00 7.50 0.00 -
P/NAPS 0.29 0.45 0.67 0.55 0.49 0.61 0.76 -14.82%

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