[S&FCAP] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 35.87%
YoY- 25.77%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 21,420 30,012 39,276 37,152 23,918 38,304 24,472 -2.19%
PBT -1,430 1,524 -490 -1,062 -3,278 5,458 1,594 -
Tax 0 -670 0 0 0 -2,422 0 -
NP -1,430 854 -490 -1,062 -3,278 3,036 1,594 -
-
NP to SH -1,418 1,208 -3,082 -2,904 -3,912 2,152 1,098 -
-
Tax Rate - 43.96% - - - 44.38% 0.00% -
Total Cost 22,850 29,158 39,766 38,214 27,196 35,268 22,878 -0.02%
-
Net Worth 44,029 55,036 64,378 86,911 86,911 106,224 112,662 -14.48%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 44,029 55,036 64,378 86,911 86,911 106,224 112,662 -14.48%
NOSH 550,366 550,366 321,893 321,893 321,893 321,893 321,893 9.34%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -6.68% 2.85% -1.25% -2.86% -13.71% 7.93% 6.51% -
ROE -3.22% 2.19% -4.79% -3.34% -4.50% 2.03% 0.97% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.89 5.45 12.20 11.54 7.43 11.90 7.60 -10.55%
EPS -0.26 0.22 -0.96 -0.90 -1.22 0.66 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.20 0.27 0.27 0.33 0.35 -21.78%
Adjusted Per Share Value based on latest NOSH - 321,893
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.89 5.45 7.14 6.75 4.35 6.96 4.45 -2.21%
EPS -0.26 0.22 -0.56 -0.53 -0.71 0.39 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.117 0.1579 0.1579 0.193 0.2047 -14.48%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.09 0.155 0.21 0.115 0.32 0.11 0.13 -
P/RPS 2.31 2.84 1.72 1.00 4.31 0.92 1.71 5.13%
P/EPS -34.93 70.62 -21.93 -12.75 -26.33 16.45 38.11 -
EY -2.86 1.42 -4.56 -7.84 -3.80 6.08 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.55 1.05 0.43 1.19 0.33 0.37 20.43%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 25/02/20 28/02/19 27/02/18 27/02/17 25/02/16 -
Price 0.085 0.13 0.18 0.15 0.29 0.135 0.125 -
P/RPS 2.18 2.38 1.48 1.30 3.90 1.13 1.64 4.85%
P/EPS -32.99 59.23 -18.80 -16.63 -23.86 20.19 36.65 -
EY -3.03 1.69 -5.32 -6.01 -4.19 4.95 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.30 0.90 0.56 1.07 0.41 0.36 19.70%

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