[S&FCAP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 141,296 121,940 97,288 0 0 0 9,844 55.86%
PBT 25,228 28,376 23,644 0 -1,972 -43,080 -41,460 -
Tax -6,656 -6,284 -5,164 0 -39,712 43,080 41,460 -
NP 18,572 22,092 18,480 0 -41,684 0 0 -
-
NP to SH 18,572 22,092 18,480 0 -41,684 -43,080 -41,460 -
-
Tax Rate 26.38% 22.15% 21.84% - - - - -
Total Cost 122,724 99,848 78,808 0 41,684 0 9,844 52.24%
-
Net Worth 169,360 156,484 142,862 0 -335,078 -288,341 -145,531 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 16,129 - - - - - - -
Div Payout % 86.85% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 169,360 156,484 142,862 0 -335,078 -288,341 -145,531 -
NOSH 115,210 115,062 115,211 65,862 65,830 65,831 65,851 9.76%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.14% 18.12% 19.00% 0.00% 0.00% 0.00% 0.00% -
ROE 10.97% 14.12% 12.94% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 122.64 105.98 84.44 0.00 0.00 0.00 14.95 41.99%
EPS 16.12 19.20 16.04 0.00 -63.32 -65.44 62.96 -20.30%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.36 1.24 0.00 -5.09 -4.38 -2.21 -
Adjusted Per Share Value based on latest NOSH - 65,862
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 23.34 20.14 16.07 0.00 0.00 0.00 1.63 55.79%
EPS 3.07 3.65 3.05 0.00 -6.89 -7.12 -6.85 -
DPS 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2797 0.2585 0.236 0.00 -0.5535 -0.4763 -0.2404 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 - - - - -
Price 0.68 0.76 0.88 0.00 0.00 0.00 0.00 -
P/RPS 0.55 0.72 1.04 0.00 0.00 0.00 0.00 -
P/EPS 4.22 3.96 5.49 0.00 0.00 0.00 0.00 -
EY 23.71 25.26 18.23 0.00 0.00 0.00 0.00 -
DY 20.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.71 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 27/08/04 30/05/03 31/05/02 11/07/01 31/05/00 -
Price 0.64 0.78 0.85 0.00 0.00 0.00 0.00 -
P/RPS 0.52 0.74 1.01 0.00 0.00 0.00 0.00 -
P/EPS 3.97 4.06 5.30 0.00 0.00 0.00 0.00 -
EY 25.19 24.62 18.87 0.00 0.00 0.00 0.00 -
DY 21.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.69 0.00 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