[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 10.4%
YoY- 103.87%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 413,874 396,536 416,798 423,068 403,272 404,108 350,854 11.63%
PBT 26,534 24,400 32,396 33,741 31,966 31,440 21,558 14.83%
Tax -4,456 -3,572 -6,694 -8,228 -8,856 -10,196 -9,240 -38.47%
NP 22,078 20,828 25,702 25,513 23,110 21,244 12,318 47.50%
-
NP to SH 22,096 20,864 25,702 25,513 23,110 21,244 12,318 47.58%
-
Tax Rate 16.79% 14.64% 20.66% 24.39% 27.70% 32.43% 42.86% -
Total Cost 391,796 375,708 391,096 397,554 380,162 382,864 338,536 10.22%
-
Net Worth 121,935 129,181 120,329 113,318 102,932 92,116 74,876 38.37%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - 20 -
Div Payout % - - - - - - 0.17% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 121,935 129,181 120,329 113,318 102,932 92,116 74,876 38.37%
NOSH 60,967 60,934 59,275 58,714 47,434 44,074 40,693 30.90%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 5.33% 5.25% 6.17% 6.03% 5.73% 5.26% 3.51% -
ROE 18.12% 16.15% 21.36% 22.51% 22.45% 23.06% 16.45% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 678.84 650.76 703.15 720.55 850.17 916.87 862.18 -14.72%
EPS 36.24 34.24 43.36 43.45 48.72 48.20 30.27 12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 2.00 2.12 2.03 1.93 2.17 2.09 1.84 5.71%
Adjusted Per Share Value based on latest NOSH - 60,981
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 678.48 650.06 683.28 693.55 661.10 662.47 575.17 11.63%
EPS 36.22 34.20 42.13 41.83 37.89 34.83 20.19 47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 1.9989 2.1177 1.9726 1.8577 1.6874 1.5101 1.2275 38.37%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 2.15 2.59 2.46 2.81 3.70 3.04 3.04 -
P/RPS 0.32 0.40 0.35 0.39 0.44 0.33 0.35 -5.79%
P/EPS 5.93 7.56 5.67 6.47 7.59 6.31 10.04 -29.58%
EY 16.86 13.22 17.63 15.46 13.17 15.86 9.96 41.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 1.08 1.22 1.21 1.46 1.71 1.45 1.65 -24.59%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 20/01/06 28/10/05 27/07/05 28/04/05 27/01/05 27/10/04 30/07/04 -
Price 2.01 2.30 2.45 2.60 2.88 3.28 3.06 -
P/RPS 0.30 0.35 0.35 0.36 0.34 0.36 0.35 -9.75%
P/EPS 5.55 6.72 5.65 5.98 5.91 6.80 10.11 -32.93%
EY 18.03 14.89 17.70 16.71 16.92 14.70 9.89 49.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 1.01 1.08 1.21 1.35 1.33 1.57 1.66 -28.17%

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