[SUIWAH] QoQ Annualized Quarter Result on 31-May-2004 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -1.57%
YoY- 49.33%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 423,068 403,272 404,108 350,854 343,672 324,108 313,660 22.09%
PBT 33,741 31,966 31,440 21,558 21,078 16,284 15,028 71.54%
Tax -8,228 -8,856 -10,196 -9,240 -8,564 -6,636 -6,012 23.29%
NP 25,513 23,110 21,244 12,318 12,514 9,648 9,016 100.18%
-
NP to SH 25,513 23,110 21,244 12,318 12,514 9,648 9,016 100.18%
-
Tax Rate 24.39% 27.70% 32.43% 42.86% 40.63% 40.75% 40.01% -
Total Cost 397,554 380,162 382,864 338,536 331,157 314,460 304,644 19.43%
-
Net Worth 113,318 102,932 92,116 74,876 71,636 66,762 66,318 42.97%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - 20 - - - -
Div Payout % - - - 0.17% - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 113,318 102,932 92,116 74,876 71,636 66,762 66,318 42.97%
NOSH 58,714 47,434 44,074 40,693 40,702 40,708 40,685 27.73%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 6.03% 5.73% 5.26% 3.51% 3.64% 2.98% 2.87% -
ROE 22.51% 22.45% 23.06% 16.45% 17.47% 14.45% 13.60% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 720.55 850.17 916.87 862.18 844.35 796.16 770.93 -4.40%
EPS 43.45 48.72 48.20 30.27 30.75 23.70 22.16 56.72%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 1.93 2.17 2.09 1.84 1.76 1.64 1.63 11.93%
Adjusted Per Share Value based on latest NOSH - 40,722
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 693.55 661.10 662.47 575.17 563.40 531.32 514.20 22.09%
EPS 41.83 37.89 34.83 20.19 20.52 15.82 14.78 100.20%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.8577 1.6874 1.5101 1.2275 1.1744 1.0945 1.0872 42.97%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 2.81 3.70 3.04 3.04 3.74 3.24 2.56 -
P/RPS 0.39 0.44 0.33 0.35 0.44 0.41 0.33 11.79%
P/EPS 6.47 7.59 6.31 10.04 12.16 13.67 11.55 -32.07%
EY 15.46 13.17 15.86 9.96 8.22 7.31 8.66 47.21%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.46 1.71 1.45 1.65 2.13 1.98 1.57 -4.73%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 27/01/05 27/10/04 30/07/04 15/04/04 15/01/04 30/10/03 -
Price 2.60 2.88 3.28 3.06 3.34 3.68 2.78 -
P/RPS 0.36 0.34 0.36 0.35 0.40 0.46 0.36 0.00%
P/EPS 5.98 5.91 6.80 10.11 10.86 15.53 12.55 -39.02%
EY 16.71 16.92 14.70 9.89 9.21 6.44 7.97 63.88%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.35 1.33 1.57 1.66 1.90 2.24 1.71 -14.59%

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