[SUIWAH] QoQ 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- 17.57%
YoY- 142.96%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter 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 99,497 115,665 100,609 101,027 93,100 95,700 2.37%
PBT 6,100 7,090 9,323 8,123 7,860 5,749 7,667 -14.10%
Tax -893 -523 -1,743 -1,879 -2,549 -2,817 -3,105 -56.33%
NP 5,207 6,567 7,580 6,244 5,311 2,932 4,562 9.19%
-
NP to SH 5,216 6,567 7,580 6,244 5,311 2,932 4,562 9.31%
-
Tax Rate 14.64% 7.38% 18.70% 23.13% 32.43% 49.00% 40.50% -
Total Cost 93,927 92,930 108,085 94,365 95,716 90,168 91,138 2.02%
-
Net Worth 129,181 123,779 117,694 110,248 92,116 74,928 71,624 48.01%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 129,181 123,779 117,694 110,248 92,116 74,928 71,624 48.01%
NOSH 60,934 60,974 60,981 50,805 44,074 40,722 40,695 30.78%
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% 6.60% 6.55% 6.21% 5.26% 3.15% 4.77% -
ROE 4.04% 5.31% 6.44% 5.66% 5.77% 3.91% 6.37% -
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 162.69 163.18 189.67 198.03 229.22 228.62 235.16 -21.72%
EPS 8.56 10.77 12.43 12.29 12.05 7.20 11.21 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 162.51 163.11 189.61 164.93 165.62 152.62 156.89 2.36%
EPS 8.55 10.77 12.43 10.24 8.71 4.81 7.48 9.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1177 2.0292 1.9294 1.8073 1.5101 1.2283 1.1742 48.00%
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 1.51 1.48 1.87 1.33 1.33 1.59 0.00%
P/EPS 30.26 22.84 22.61 30.11 25.23 42.22 33.36 -6.27%
EY 3.31 4.38 4.42 3.32 3.96 2.37 3.00 6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 1.50 1.37 1.45 1.43 1.34 1.42 -0.46%
P/EPS 26.87 22.75 20.92 23.43 27.22 42.50 29.79 -6.62%
EY 3.72 4.40 4.78 4.27 3.67 2.35 3.36 7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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