[S&FCAP] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -13.24%
YoY- -28.82%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 26,311 80,584 92,331 122,368 131,891 128,533 119,285 -16.28%
PBT -835 4,168 -6,337 19,023 26,242 26,592 25,807 -
Tax 1,503 1,220 1,334 -3,549 -4,504 -6,434 -6,898 -
NP 668 5,388 -5,003 15,474 21,738 20,158 18,909 -32.51%
-
NP to SH 476 4,981 -5,003 15,474 21,738 20,158 18,909 -35.15%
-
Tax Rate - -29.27% - 18.66% 17.16% 24.20% 26.73% -
Total Cost 25,643 75,196 97,334 106,894 110,153 108,375 100,376 -14.83%
-
Net Worth 101,475 200,296 185,904 115,161 182,949 164,676 151,777 -4.62%
Dividend
30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 5,184 8,634 8,057 6,901 -
Div Payout % - - - 33.50% 39.72% 39.97% 36.50% -
Equity
30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 101,475 200,296 185,904 115,161 182,949 164,676 151,777 -4.62%
NOSH 247,500 241,321 241,434 115,161 115,062 115,158 114,983 9.43%
Ratio Analysis
30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.54% 6.69% -5.42% 12.65% 16.48% 15.68% 15.85% -
ROE 0.47% 2.49% -2.69% 13.44% 11.88% 12.24% 12.46% -
Per Share
30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 10.63 33.39 38.24 106.26 114.63 111.61 103.74 -23.50%
EPS 0.19 2.06 -2.07 13.44 18.89 17.50 16.45 -40.82%
DPS 0.00 0.00 0.00 4.50 7.50 7.00 6.00 -
NAPS 0.41 0.83 0.77 1.00 1.59 1.43 1.32 -12.84%
Adjusted Per Share Value based on latest NOSH - 115,161
30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.35 13.31 15.25 20.21 21.79 21.23 19.70 -16.27%
EPS 0.08 0.82 -0.83 2.56 3.59 3.33 3.12 -35.01%
DPS 0.00 0.00 0.00 0.86 1.43 1.33 1.14 -
NAPS 0.1676 0.3308 0.3071 0.1902 0.3022 0.272 0.2507 -4.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/06/13 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.16 0.33 0.34 0.69 0.85 0.69 0.78 -
P/RPS 1.51 0.99 0.89 0.65 0.74 0.62 0.75 8.57%
P/EPS 83.19 15.99 -16.41 5.14 4.50 3.94 4.74 40.07%
EY 1.20 6.25 -6.09 19.47 22.23 25.37 21.08 -28.61%
DY 0.00 0.00 0.00 6.52 8.82 10.14 7.69 -
P/NAPS 0.39 0.40 0.44 0.69 0.53 0.48 0.59 -4.75%
Price Multiplier on Announcement Date
30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 29/08/13 05/03/10 27/02/09 29/02/08 28/02/07 27/02/06 28/02/05 -
Price 0.155 0.24 0.35 0.67 0.88 0.70 0.80 -
P/RPS 1.46 0.72 0.92 0.63 0.77 0.63 0.77 7.81%
P/EPS 80.59 11.63 -16.89 4.99 4.66 4.00 4.86 39.14%
EY 1.24 8.60 -5.92 20.05 21.47 25.01 20.56 -28.13%
DY 0.00 0.00 0.00 6.72 8.52 10.00 7.50 -
P/NAPS 0.38 0.29 0.45 0.67 0.55 0.49 0.61 -5.41%

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