[S&FCAP] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
05-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -14.61%
YoY- 199.56%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,658 23,751 26,311 80,584 92,331 122,368 131,891 -15.14%
PBT 1,445 -2,032 -835 4,168 -6,337 19,023 26,242 -28.89%
Tax -1,158 144 1,503 1,220 1,334 -3,549 -4,504 -14.76%
NP 287 -1,888 668 5,388 -5,003 15,474 21,738 -39.89%
-
NP to SH -855 -2,474 476 4,981 -5,003 15,474 21,738 -
-
Tax Rate 80.14% - - -29.27% - 18.66% 17.16% -
Total Cost 32,371 25,639 25,643 75,196 97,334 106,894 110,153 -13.41%
-
Net Worth 96,699 96,595 101,475 200,296 185,904 115,161 182,949 -7.22%
Dividend
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 5,184 8,634 -
Div Payout % - - - - - 33.50% 39.72% -
Equity
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 96,699 96,595 101,475 200,296 185,904 115,161 182,949 -7.22%
NOSH 241,748 241,489 247,500 241,321 241,434 115,161 115,062 9.12%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.88% -7.95% 2.54% 6.69% -5.42% 12.65% 16.48% -
ROE -0.88% -2.56% 0.47% 2.49% -2.69% 13.44% 11.88% -
Per Share
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.51 9.84 10.63 33.39 38.24 106.26 114.63 -22.23%
EPS -0.35 -1.02 0.19 2.06 -2.07 13.44 18.89 -
DPS 0.00 0.00 0.00 0.00 0.00 4.50 7.50 -
NAPS 0.40 0.40 0.41 0.83 0.77 1.00 1.59 -14.98%
Adjusted Per Share Value based on latest NOSH - 241,321
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.39 3.92 4.35 13.31 15.25 20.21 21.79 -15.15%
EPS -0.14 -0.41 0.08 0.82 -0.83 2.56 3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.86 1.43 -
NAPS 0.1597 0.1596 0.1676 0.3308 0.3071 0.1902 0.3022 -7.22%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/06/15 30/06/14 28/06/13 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.24 0.16 0.33 0.34 0.69 0.85 -
P/RPS 1.18 2.44 1.51 0.99 0.89 0.65 0.74 5.64%
P/EPS -45.24 -23.43 83.19 15.99 -16.41 5.14 4.50 -
EY -2.21 -4.27 1.20 6.25 -6.09 19.47 22.23 -
DY 0.00 0.00 0.00 0.00 0.00 6.52 8.82 -
P/NAPS 0.40 0.60 0.39 0.40 0.44 0.69 0.53 -3.25%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/08/15 26/08/14 29/08/13 05/03/10 27/02/09 29/02/08 28/02/07 -
Price 0.125 0.255 0.155 0.24 0.35 0.67 0.88 -
P/RPS 0.93 2.59 1.46 0.72 0.92 0.63 0.77 2.24%
P/EPS -35.34 -24.89 80.59 11.63 -16.89 4.99 4.66 -
EY -2.83 -4.02 1.24 8.60 -5.92 20.05 21.47 -
DY 0.00 0.00 0.00 0.00 0.00 6.72 8.52 -
P/NAPS 0.31 0.64 0.38 0.29 0.45 0.67 0.55 -6.52%

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