[SUIWAH] QoQ Cumulative 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- 117.57%
YoY- 139.53%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 99,134 416,798 317,301 201,636 101,027 350,854 257,754 -47.02%
PBT 6,100 32,396 25,306 15,983 7,860 21,558 15,809 -46.90%
Tax -893 -6,694 -6,171 -4,428 -2,549 -9,240 -6,423 -73.06%
NP 5,207 25,702 19,135 11,555 5,311 12,318 9,386 -32.41%
-
NP to SH 5,216 25,702 19,135 11,555 5,311 12,318 9,386 -32.33%
-
Tax Rate 14.64% 20.66% 24.39% 27.70% 32.43% 42.86% 40.63% -
Total Cost 93,927 391,096 298,166 190,081 95,716 338,536 248,368 -47.61%
-
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 4.04% 21.36% 16.89% 11.23% 5.77% 16.45% 13.10% -
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 162.69 703.15 540.41 425.08 229.22 862.18 633.26 -59.48%
EPS 8.56 43.36 32.59 24.36 12.05 30.27 23.06 -48.25%
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 162.51 683.28 520.17 330.55 165.62 575.17 422.55 -47.02%
EPS 8.55 42.13 31.37 18.94 8.71 20.19 15.39 -32.34%
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 1.59 0.35 0.52 0.87 1.33 0.35 0.59 93.30%
P/EPS 30.26 5.67 8.62 15.19 25.23 10.04 16.22 51.37%
EY 3.31 17.63 11.60 6.58 3.96 9.96 6.17 -33.90%
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 1.41 0.35 0.48 0.68 1.43 0.35 0.53 91.65%
P/EPS 26.87 5.65 7.98 11.82 27.22 10.11 14.48 50.83%
EY 3.72 17.70 12.53 8.46 3.67 9.89 6.90 -33.68%
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