[SUIWAH] QoQ Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
15-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 7.01%
YoY- 6.33%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 404,108 350,854 343,672 324,108 313,660 303,617 304,865 20.56%
PBT 31,440 21,558 21,078 16,284 15,028 14,782 17,616 46.87%
Tax -10,196 -9,240 -8,564 -6,636 -6,012 -6,533 -6,648 32.81%
NP 21,244 12,318 12,514 9,648 9,016 8,249 10,968 55.07%
-
NP to SH 21,244 12,318 12,514 9,648 9,016 8,249 10,968 55.07%
-
Tax Rate 32.43% 42.86% 40.63% 40.75% 40.01% 44.20% 37.74% -
Total Cost 382,864 338,536 331,157 314,460 304,644 295,368 293,897 19.18%
-
Net Worth 92,116 74,876 71,636 66,762 66,318 63,909 64,311 26.92%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - 20 - - - 20 - -
Div Payout % - 0.17% - - - 0.25% - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 92,116 74,876 71,636 66,762 66,318 63,909 64,311 26.92%
NOSH 44,074 40,693 40,702 40,708 40,685 40,706 40,703 5.42%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 5.26% 3.51% 3.64% 2.98% 2.87% 2.72% 3.60% -
ROE 23.06% 16.45% 17.47% 14.45% 13.60% 12.91% 17.05% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 916.87 862.18 844.35 796.16 770.93 745.86 748.99 14.36%
EPS 48.20 30.27 30.75 23.70 22.16 20.27 26.95 47.08%
DPS 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
NAPS 2.09 1.84 1.76 1.64 1.63 1.57 1.58 20.39%
Adjusted Per Share Value based on latest NOSH - 40,729
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 662.47 575.17 563.40 531.32 514.20 497.73 499.78 20.56%
EPS 34.83 20.19 20.52 15.82 14.78 13.52 17.98 55.08%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.5101 1.2275 1.1744 1.0945 1.0872 1.0477 1.0543 26.92%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 3.04 3.04 3.74 3.24 2.56 2.04 2.07 -
P/RPS 0.33 0.35 0.44 0.41 0.33 0.27 0.28 11.52%
P/EPS 6.31 10.04 12.16 13.67 11.55 10.07 7.68 -12.22%
EY 15.86 9.96 8.22 7.31 8.66 9.93 13.02 13.99%
DY 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.45 1.65 2.13 1.98 1.57 1.30 1.31 6.97%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 27/10/04 30/07/04 15/04/04 15/01/04 30/10/03 30/07/03 28/04/03 -
Price 3.28 3.06 3.34 3.68 2.78 2.50 1.80 -
P/RPS 0.36 0.35 0.40 0.46 0.36 0.34 0.24 30.87%
P/EPS 6.80 10.11 10.86 15.53 12.55 12.34 6.68 1.18%
EY 14.70 9.89 9.21 6.44 7.97 8.11 14.97 -1.20%
DY 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.57 1.66 1.90 2.24 1.71 1.59 1.14 23.66%

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