[S&FCAP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 252.05%
YoY- 128.7%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 126,520 133,372 125,448 40,160 0 0 0 -
PBT 26,154 25,805 26,990 8,780 -22,479 -32,503 -43,604 -
Tax -3,633 -6,527 -7,178 -2,327 -9 381 43,604 -
NP 22,521 19,278 19,812 6,453 -22,488 -32,122 0 -
-
NP to SH 22,521 19,278 19,812 6,453 -22,488 -21,589 -43,604 -
-
Tax Rate 13.89% 25.29% 26.60% 26.50% - - - -
Total Cost 103,999 114,094 105,636 33,707 22,488 32,122 0 -
-
Net Worth 184,322 169,360 156,484 142,862 0 -335,078 -288,341 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,786 12,090 6,901 - - - - -
Div Payout % 43.46% 62.71% 34.83% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 184,322 169,360 156,484 142,862 0 -335,078 -288,341 -
NOSH 115,201 115,210 115,062 115,211 65,862 65,830 65,831 9.77%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.80% 14.45% 15.79% 16.07% 0.00% 0.00% 0.00% -
ROE 12.22% 11.38% 12.66% 4.52% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 109.82 115.76 109.03 34.86 0.00 0.00 0.00 -
EPS 19.55 16.73 17.22 5.60 -34.14 -32.79 -66.24 -
DPS 8.50 10.50 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.47 1.36 1.24 0.00 -5.09 -4.38 -
Adjusted Per Share Value based on latest NOSH - 115,211
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 22.99 24.23 22.79 7.30 0.00 0.00 0.00 -
EPS 4.09 3.50 3.60 1.17 -4.09 -3.92 -7.92 -
DPS 1.78 2.20 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.3349 0.3077 0.2843 0.2596 0.00 -0.6088 -0.5239 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - - - -
Price 0.82 0.68 0.76 0.88 0.00 0.00 0.00 -
P/RPS 0.75 0.59 0.70 2.52 0.00 0.00 0.00 -
P/EPS 4.19 4.06 4.41 15.71 0.00 0.00 0.00 -
EY 23.84 24.61 22.66 6.36 0.00 0.00 0.00 -
DY 10.37 15.44 7.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.56 0.71 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 31/05/06 27/05/05 27/08/04 30/05/03 31/05/02 11/07/01 -
Price 0.84 0.64 0.78 0.85 0.00 0.00 0.00 -
P/RPS 0.76 0.55 0.72 2.44 0.00 0.00 0.00 -
P/EPS 4.30 3.82 4.53 15.18 0.00 0.00 0.00 -
EY 23.27 26.14 22.07 6.59 0.00 0.00 0.00 -
DY 10.12 16.41 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.44 0.57 0.69 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