[SUIWAH] QoQ Cumulative 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- 65.62%
YoY- -4.37%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 177,445 84,953 403,916 321,332 206,937 99,134 416,798 -43.37%
PBT 3,941 852 26,686 22,335 13,267 6,100 32,396 -75.41%
Tax -1,193 -576 -4,215 -4,050 -2,228 -893 -6,694 -68.29%
NP 2,748 276 22,471 18,285 11,039 5,207 25,702 -77.44%
-
NP to SH 2,773 281 22,493 18,298 11,048 5,216 25,702 -77.30%
-
Tax Rate 30.27% 67.61% 15.79% 18.13% 16.79% 14.64% 20.66% -
Total Cost 174,697 84,677 381,445 303,047 195,898 93,927 391,096 -41.53%
-
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 1.86% 0.19% 15.05% 15.00% 9.06% 4.04% 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 291.16 139.07 662.22 526.81 339.42 162.69 703.15 -44.41%
EPS 4.55 0.46 36.87 30.00 18.12 8.56 43.36 -77.72%
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 290.89 139.27 662.16 526.77 339.24 162.51 683.28 -43.37%
EPS 4.55 0.46 36.87 30.00 18.11 8.55 42.13 -77.29%
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 0.61 1.44 0.30 0.40 0.63 1.59 0.35 44.77%
P/EPS 39.34 434.78 5.42 7.10 11.86 30.26 5.67 263.34%
EY 2.54 0.23 18.44 14.08 8.43 3.31 17.63 -72.48%
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 0.63 1.35 0.31 0.43 0.59 1.41 0.35 47.91%
P/EPS 40.00 408.70 5.48 7.57 11.09 26.87 5.65 268.26%
EY 2.50 0.24 18.26 13.22 9.02 3.72 17.70 -72.84%
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