[SUIWAH] QoQ Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 5.9%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 339,812 403,916 428,442 413,874 396,536 416,798 423,068 -13.55%
PBT 3,408 26,686 29,780 26,534 24,400 32,396 33,741 -78.22%
Tax -2,304 -4,215 -5,400 -4,456 -3,572 -6,694 -8,228 -57.09%
NP 1,104 22,471 24,380 22,078 20,828 25,702 25,513 -87.60%
-
NP to SH 1,124 22,493 24,397 22,096 20,864 25,702 25,513 -87.45%
-
Tax Rate 67.61% 15.79% 18.13% 16.79% 14.64% 20.66% 24.39% -
Total Cost 338,708 381,445 404,062 391,796 375,708 391,096 397,554 -10.10%
-
Net Worth 150,273 149,435 121,991 121,935 129,181 120,329 113,318 20.64%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - 3,074 - - - - - -
Div Payout % - 13.67% - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 150,273 149,435 121,991 121,935 129,181 120,329 113,318 20.64%
NOSH 61,086 60,994 60,995 60,967 60,934 59,275 58,714 2.66%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 0.32% 5.56% 5.69% 5.33% 5.25% 6.17% 6.03% -
ROE 0.75% 15.05% 20.00% 18.12% 16.15% 21.36% 22.51% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 556.28 662.22 702.42 678.84 650.76 703.15 720.55 -15.80%
EPS 1.84 36.87 40.00 36.24 34.24 43.36 43.45 -87.78%
DPS 0.00 5.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.45 2.00 2.00 2.12 2.03 1.93 17.50%
Adjusted Per Share Value based on latest NOSH - 60,992
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 557.07 662.16 702.37 678.48 650.06 683.28 693.55 -13.55%
EPS 1.84 36.87 40.00 36.22 34.20 42.13 41.83 -87.46%
DPS 0.00 5.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4635 2.4498 1.9999 1.9989 2.1177 1.9726 1.8577 20.64%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 2.00 2.00 2.13 2.15 2.59 2.46 2.81 -
P/RPS 0.36 0.30 0.30 0.32 0.40 0.35 0.39 -5.18%
P/EPS 108.70 5.42 5.33 5.93 7.56 5.67 6.47 552.60%
EY 0.92 18.44 18.78 16.86 13.22 17.63 15.46 -84.67%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 1.07 1.08 1.22 1.21 1.46 -32.40%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 26/07/06 26/04/06 20/01/06 28/10/05 27/07/05 28/04/05 -
Price 1.88 2.02 2.27 2.01 2.30 2.45 2.60 -
P/RPS 0.34 0.31 0.32 0.30 0.35 0.35 0.36 -3.72%
P/EPS 102.17 5.48 5.68 5.55 6.72 5.65 5.98 559.93%
EY 0.98 18.26 17.62 18.03 14.89 17.70 16.71 -84.82%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 1.14 1.01 1.08 1.21 1.35 -31.74%

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