[SUIWAH] QoQ Annualized Quarter Result on 30-Nov-2004 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 8.78%
YoY- 139.53%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 396,536 416,798 423,068 403,272 404,108 350,854 343,672 9.97%
PBT 24,400 32,396 33,741 31,966 31,440 21,558 21,078 10.21%
Tax -3,572 -6,694 -8,228 -8,856 -10,196 -9,240 -8,564 -44.08%
NP 20,828 25,702 25,513 23,110 21,244 12,318 12,514 40.31%
-
NP to SH 20,864 25,702 25,513 23,110 21,244 12,318 12,514 40.47%
-
Tax Rate 14.64% 20.66% 24.39% 27.70% 32.43% 42.86% 40.63% -
Total Cost 375,708 391,096 397,554 380,162 382,864 338,536 331,157 8.75%
-
Net Worth 129,181 120,329 113,318 102,932 92,116 74,876 71,636 47.99%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - 20 - -
Div Payout % - - - - - 0.17% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 129,181 120,329 113,318 102,932 92,116 74,876 71,636 47.99%
NOSH 60,934 59,275 58,714 47,434 44,074 40,693 40,702 30.77%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 5.25% 6.17% 6.03% 5.73% 5.26% 3.51% 3.64% -
ROE 16.15% 21.36% 22.51% 22.45% 23.06% 16.45% 17.47% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 650.76 703.15 720.55 850.17 916.87 862.18 844.35 -15.89%
EPS 34.24 43.36 43.45 48.72 48.20 30.27 30.75 7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 2.12 2.03 1.93 2.17 2.09 1.84 1.76 13.17%
Adjusted Per Share Value based on latest NOSH - 50,805
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 650.06 683.28 693.55 661.10 662.47 575.17 563.40 9.97%
EPS 34.20 42.13 41.83 37.89 34.83 20.19 20.52 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 2.1177 1.9726 1.8577 1.6874 1.5101 1.2275 1.1744 47.99%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 2.59 2.46 2.81 3.70 3.04 3.04 3.74 -
P/RPS 0.40 0.35 0.39 0.44 0.33 0.35 0.44 -6.14%
P/EPS 7.56 5.67 6.47 7.59 6.31 10.04 12.16 -27.09%
EY 13.22 17.63 15.46 13.17 15.86 9.96 8.22 37.15%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.22 1.21 1.46 1.71 1.45 1.65 2.13 -30.96%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 27/07/05 28/04/05 27/01/05 27/10/04 30/07/04 15/04/04 -
Price 2.30 2.45 2.60 2.88 3.28 3.06 3.34 -
P/RPS 0.35 0.35 0.36 0.34 0.36 0.35 0.40 -8.49%
P/EPS 6.72 5.65 5.98 5.91 6.80 10.11 10.86 -27.32%
EY 14.89 17.70 16.71 16.92 14.70 9.89 9.21 37.62%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.08 1.21 1.35 1.33 1.57 1.66 1.90 -31.30%

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