[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 10.42%
YoY- -4.37%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 354,890 339,812 403,916 428,442 413,874 396,536 416,798 -10.15%
PBT 7,882 3,408 26,686 29,780 26,534 24,400 32,396 -60.99%
Tax -2,386 -2,304 -4,215 -5,400 -4,456 -3,572 -6,694 -49.69%
NP 5,496 1,104 22,471 24,380 22,078 20,828 25,702 -64.20%
-
NP to SH 5,546 1,124 22,493 24,397 22,096 20,864 25,702 -63.99%
-
Tax Rate 30.27% 67.61% 15.79% 18.13% 16.79% 14.64% 20.66% -
Total Cost 349,394 338,708 381,445 404,062 391,796 375,708 391,096 -7.23%
-
Net Worth 149,315 150,273 149,435 121,991 121,935 129,181 120,329 15.46%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - 3,074 - - - - -
Div Payout % - - 13.67% - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 149,315 150,273 149,435 121,991 121,935 129,181 120,329 15.46%
NOSH 60,945 61,086 60,994 60,995 60,967 60,934 59,275 1.86%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 1.55% 0.32% 5.56% 5.69% 5.33% 5.25% 6.17% -
ROE 3.71% 0.75% 15.05% 20.00% 18.12% 16.15% 21.36% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 582.31 556.28 662.22 702.42 678.84 650.76 703.15 -11.80%
EPS 9.10 1.84 36.87 40.00 36.24 34.24 43.36 -64.65%
DPS 0.00 0.00 5.04 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.46 2.45 2.00 2.00 2.12 2.03 13.34%
Adjusted Per Share Value based on latest NOSH - 60,990
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 581.79 557.07 662.16 702.37 678.48 650.06 683.28 -10.15%
EPS 9.09 1.84 36.87 40.00 36.22 34.20 42.13 -63.99%
DPS 0.00 0.00 5.04 0.00 0.00 0.00 0.00 -
NAPS 2.4478 2.4635 2.4498 1.9999 1.9989 2.1177 1.9726 15.46%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.79 2.00 2.00 2.13 2.15 2.59 2.46 -
P/RPS 0.31 0.36 0.30 0.30 0.32 0.40 0.35 -7.76%
P/EPS 19.67 108.70 5.42 5.33 5.93 7.56 5.67 128.99%
EY 5.08 0.92 18.44 18.78 16.86 13.22 17.63 -56.34%
DY 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.82 1.07 1.08 1.22 1.21 -28.57%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 26/01/07 30/10/06 26/07/06 26/04/06 20/01/06 28/10/05 27/07/05 -
Price 1.82 1.88 2.02 2.27 2.01 2.30 2.45 -
P/RPS 0.31 0.34 0.31 0.32 0.30 0.35 0.35 -7.76%
P/EPS 20.00 102.17 5.48 5.68 5.55 6.72 5.65 132.08%
EY 5.00 0.98 18.26 17.62 18.03 14.89 17.70 -56.91%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.82 1.14 1.01 1.08 1.21 -27.92%

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