[S&FCAP] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 3.6%
YoY- 16.82%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 84,523 74,748 124,081 126,520 133,372 125,448 40,160 13.19%
PBT 1,962 -10,218 15,126 26,154 25,805 26,990 8,780 -22.09%
Tax 1,823 2,377 -3,384 -3,633 -6,527 -7,178 -2,327 -
NP 3,785 -7,841 11,742 22,521 19,278 19,812 6,453 -8.50%
-
NP to SH 3,461 -7,841 11,742 22,521 19,278 19,812 6,453 -9.85%
-
Tax Rate -92.92% - 22.37% 13.89% 25.29% 26.60% 26.50% -
Total Cost 80,738 82,589 112,339 103,999 114,094 105,636 33,707 15.66%
-
Net Worth 193,745 194,723 115,238 184,322 169,360 156,484 142,862 5.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 9,786 12,090 6,901 - -
Div Payout % - - - 43.46% 62.71% 34.83% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 193,745 194,723 115,238 184,322 169,360 156,484 142,862 5.20%
NOSH 242,181 243,404 115,238 115,201 115,210 115,062 115,211 13.17%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.48% -10.49% 9.46% 17.80% 14.45% 15.79% 16.07% -
ROE 1.79% -4.03% 10.19% 12.22% 11.38% 12.66% 4.52% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 34.90 30.71 107.67 109.82 115.76 109.03 34.86 0.01%
EPS 1.43 -3.22 10.19 19.55 16.73 17.22 5.60 -20.34%
DPS 0.00 0.00 0.00 8.50 10.50 6.00 0.00 -
NAPS 0.80 0.80 1.00 1.60 1.47 1.36 1.24 -7.04%
Adjusted Per Share Value based on latest NOSH - 115,201
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.36 13.58 22.55 22.99 24.23 22.79 7.30 13.19%
EPS 0.63 -1.42 2.13 4.09 3.50 3.60 1.17 -9.79%
DPS 0.00 0.00 0.00 1.78 2.20 1.25 0.00 -
NAPS 0.352 0.3538 0.2094 0.3349 0.3077 0.2843 0.2596 5.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.26 0.39 0.59 0.82 0.68 0.76 0.88 -
P/RPS 0.74 1.27 0.55 0.75 0.59 0.70 2.52 -18.46%
P/EPS 18.19 -12.11 5.79 4.19 4.06 4.41 15.71 2.47%
EY 5.50 -8.26 17.27 23.84 24.61 22.66 6.36 -2.39%
DY 0.00 0.00 0.00 10.37 15.44 7.89 0.00 -
P/NAPS 0.33 0.49 0.59 0.51 0.46 0.56 0.71 -11.98%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 29/05/08 30/05/07 31/05/06 27/05/05 27/08/04 -
Price 0.19 0.38 0.65 0.84 0.64 0.78 0.85 -
P/RPS 0.54 1.24 0.60 0.76 0.55 0.72 2.44 -22.21%
P/EPS 13.30 -11.80 6.38 4.30 3.82 4.53 15.18 -2.17%
EY 7.52 -8.48 15.68 23.27 26.14 22.07 6.59 2.22%
DY 0.00 0.00 0.00 10.12 16.41 7.69 0.00 -
P/NAPS 0.24 0.48 0.65 0.53 0.44 0.57 0.69 -16.13%

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