[SUIWAH] QoQ Cumulative Quarter Result on 31-May-2006 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 22.93%
YoY- -12.49%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 282,993 177,445 84,953 403,916 321,332 206,937 99,134 101.62%
PBT 8,681 3,941 852 26,686 22,335 13,267 6,100 26.60%
Tax -2,585 -1,193 -576 -4,215 -4,050 -2,228 -893 103.50%
NP 6,096 2,748 276 22,471 18,285 11,039 5,207 11.11%
-
NP to SH 6,181 2,773 281 22,493 18,298 11,048 5,216 12.01%
-
Tax Rate 29.78% 30.27% 67.61% 15.79% 18.13% 16.79% 14.64% -
Total Cost 276,897 174,697 84,677 381,445 303,047 195,898 93,927 106.00%
-
Net Worth 151,371 149,315 150,273 149,435 121,991 121,935 129,181 11.17%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - 3,074 - - - -
Div Payout % - - - 13.67% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 151,371 149,315 150,273 149,435 121,991 121,935 129,181 11.17%
NOSH 60,068 60,945 61,086 60,994 60,995 60,967 60,934 -0.95%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 2.15% 1.55% 0.32% 5.56% 5.69% 5.33% 5.25% -
ROE 4.08% 1.86% 0.19% 15.05% 15.00% 9.06% 4.04% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 471.12 291.16 139.07 662.22 526.81 339.42 162.69 103.56%
EPS 10.29 4.55 0.46 36.87 30.00 18.12 8.56 13.09%
DPS 0.00 0.00 0.00 5.04 0.00 0.00 0.00 -
NAPS 2.52 2.45 2.46 2.45 2.00 2.00 2.12 12.24%
Adjusted Per Share Value based on latest NOSH - 60,987
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 463.92 290.89 139.27 662.16 526.77 339.24 162.51 101.62%
EPS 10.13 4.55 0.46 36.87 30.00 18.11 8.55 12.00%
DPS 0.00 0.00 0.00 5.04 0.00 0.00 0.00 -
NAPS 2.4815 2.4478 2.4635 2.4498 1.9999 1.9989 2.1177 11.17%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.73 1.79 2.00 2.00 2.13 2.15 2.59 -
P/RPS 0.37 0.61 1.44 0.30 0.40 0.63 1.59 -62.26%
P/EPS 16.81 39.34 434.78 5.42 7.10 11.86 30.26 -32.49%
EY 5.95 2.54 0.23 18.44 14.08 8.43 3.31 47.99%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.81 0.82 1.07 1.08 1.22 -31.68%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 26/01/07 30/10/06 26/07/06 26/04/06 20/01/06 28/10/05 -
Price 1.57 1.82 1.88 2.02 2.27 2.01 2.30 -
P/RPS 0.33 0.63 1.35 0.31 0.43 0.59 1.41 -62.12%
P/EPS 15.26 40.00 408.70 5.48 7.57 11.09 26.87 -31.49%
EY 6.55 2.50 0.24 18.26 13.22 9.02 3.72 45.96%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.76 0.82 1.14 1.01 1.08 -30.99%

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