[S&FCAP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -19.58%
YoY- -24.04%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 115,712 126,664 122,368 126,606 113,604 119,812 131,891 -8.36%
PBT 8,238 9,288 19,023 20,664 24,544 24,876 26,242 -53.84%
Tax -2,418 -2,512 -3,549 -4,217 -4,092 -3,172 -4,503 -33.96%
NP 5,820 6,776 15,474 16,446 20,452 21,704 21,739 -58.49%
-
NP to SH 5,820 6,776 15,474 16,446 20,452 21,704 21,739 -58.49%
-
Tax Rate 29.35% 27.05% 18.66% 20.41% 16.67% 12.75% 17.16% -
Total Cost 109,892 119,888 106,894 110,160 93,152 98,108 110,152 -0.15%
-
Net Worth 194,383 193,599 90,918 187,556 186,555 184,322 183,068 4.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,178 6,903 10,364 20,736 8,635 -
Div Payout % - - 33.47% 41.98% 50.68% 95.54% 39.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 194,383 193,599 90,918 187,556 186,555 184,322 183,068 4.08%
NOSH 115,019 115,238 115,086 115,065 115,157 115,201 115,137 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.03% 5.35% 12.65% 12.99% 18.00% 18.12% 16.48% -
ROE 2.99% 3.50% 17.02% 8.77% 10.96% 11.78% 11.87% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.60 109.92 106.33 110.03 98.65 104.00 114.55 -8.30%
EPS 5.06 5.88 6.40 14.29 17.76 18.84 18.88 -58.46%
DPS 0.00 0.00 4.50 6.00 9.00 18.00 7.50 -
NAPS 1.69 1.68 0.79 1.63 1.62 1.60 1.59 4.15%
Adjusted Per Share Value based on latest NOSH - 115,245
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.11 20.92 20.21 20.91 18.77 19.79 21.79 -8.38%
EPS 0.96 1.12 2.56 2.72 3.38 3.59 3.59 -58.52%
DPS 0.00 0.00 0.86 1.14 1.71 3.43 1.43 -
NAPS 0.3211 0.3198 0.1502 0.3098 0.3082 0.3045 0.3024 4.08%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.55 0.59 0.69 0.76 0.86 0.82 0.85 -
P/RPS 0.55 0.54 0.65 0.69 0.87 0.79 0.74 -17.96%
P/EPS 10.87 10.03 5.13 5.32 4.84 4.35 4.50 80.12%
EY 9.20 9.97 19.49 18.81 20.65 22.98 22.21 -44.46%
DY 0.00 0.00 6.52 7.89 10.47 21.95 8.82 -
P/NAPS 0.33 0.35 0.87 0.47 0.53 0.51 0.53 -27.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 29/02/08 29/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.38 0.65 0.67 0.73 0.76 0.84 0.88 -
P/RPS 0.38 0.59 0.63 0.66 0.77 0.81 0.77 -37.57%
P/EPS 7.51 11.05 4.98 5.11 4.28 4.46 4.66 37.49%
EY 13.32 9.05 20.07 19.58 23.37 22.43 21.46 -27.25%
DY 0.00 0.00 6.72 8.22 11.84 21.43 8.52 -
P/NAPS 0.22 0.39 0.85 0.45 0.47 0.53 0.55 -45.74%

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