[S&FCAP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
04-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 422.79%
YoY- 883.77%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 33,225 26,170 25,462 79,934 107,928 126,606 138,225 -15.43%
PBT 4,037 1,272 -1,012 15,985 2,729 20,664 29,794 -20.94%
Tax -381 441 1,528 389 -1,094 -4,217 -8,144 -30.23%
NP 3,656 1,713 516 16,374 1,634 16,446 21,650 -18.87%
-
NP to SH 1,810 1,241 244 16,081 1,634 16,446 21,650 -25.30%
-
Tax Rate 9.44% -34.67% - -2.43% 40.09% 20.41% 27.33% -
Total Cost 29,569 24,457 24,946 63,560 106,293 110,160 116,574 -14.89%
-
Net Worth 99,424 97,874 93,787 207,864 192,313 187,556 177,225 -6.57%
Dividend
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 6,903 5,370 -
Div Payout % - - - - - 41.98% 24.81% -
Equity
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 99,424 97,874 93,787 207,864 192,313 187,556 177,225 -6.57%
NOSH 242,499 238,717 228,750 241,703 240,392 115,065 115,081 9.16%
Ratio Analysis
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.00% 6.55% 2.03% 20.49% 1.51% 12.99% 15.66% -
ROE 1.82% 1.27% 0.26% 7.74% 0.85% 8.77% 12.22% -
Per Share
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.70 10.96 11.13 33.07 44.90 110.03 120.11 -22.53%
EPS 0.75 0.52 0.11 6.65 0.68 14.29 18.81 -31.53%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 4.67 -
NAPS 0.41 0.41 0.41 0.86 0.80 1.63 1.54 -14.41%
Adjusted Per Share Value based on latest NOSH - 241,744
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.49 4.32 4.21 13.20 17.83 20.91 22.83 -15.42%
EPS 0.30 0.21 0.04 2.66 0.27 2.72 3.58 -25.28%
DPS 0.00 0.00 0.00 0.00 0.00 1.14 0.89 -
NAPS 0.1642 0.1617 0.1549 0.3433 0.3177 0.3098 0.2927 -6.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/03/15 31/03/14 29/03/13 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.175 0.175 0.14 0.35 0.42 0.76 0.75 -
P/RPS 1.28 1.60 1.26 1.06 0.94 0.69 0.62 8.89%
P/EPS 23.44 33.65 131.25 5.26 61.76 5.32 3.99 23.14%
EY 4.27 2.97 0.76 19.01 1.62 18.81 25.08 -18.79%
DY 0.00 0.00 0.00 0.00 0.00 7.89 6.22 -
P/NAPS 0.43 0.43 0.34 0.41 0.53 0.47 0.49 -1.52%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/05/15 30/05/14 23/05/13 04/12/09 27/11/08 29/11/07 30/11/06 -
Price 0.155 0.22 0.15 0.32 0.29 0.73 0.83 -
P/RPS 1.13 2.01 1.35 0.97 0.65 0.66 0.69 5.97%
P/EPS 20.76 42.31 140.63 4.81 42.65 5.11 4.41 19.98%
EY 4.82 2.36 0.71 20.79 2.34 19.58 22.67 -16.64%
DY 0.00 0.00 0.00 0.00 0.00 8.22 5.62 -
P/NAPS 0.38 0.54 0.37 0.37 0.36 0.45 0.54 -4.04%

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