[SUIWAH] QoQ TTM Result on 28-Feb-2005 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 15.84%
YoY- 134.53%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 422,099 414,905 416,798 410,401 390,436 373,466 350,854 13.10%
PBT 29,680 30,636 32,396 31,055 29,399 25,661 21,558 23.73%
Tax -4,494 -5,038 -6,694 -8,988 -10,350 -10,286 -9,240 -38.12%
NP 25,186 25,598 25,702 22,067 19,049 15,375 12,318 61.02%
-
NP to SH 25,195 25,607 25,702 22,067 19,049 15,375 12,318 61.06%
-
Tax Rate 15.14% 16.44% 20.66% 28.94% 35.21% 40.08% 42.86% -
Total Cost 396,913 389,307 391,096 388,334 371,387 358,091 338,536 11.17%
-
Net Worth 121,985 129,181 123,779 117,694 110,248 92,116 74,928 38.35%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 2,378 2,378 - - - - - -
Div Payout % 9.44% 9.29% - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 121,985 129,181 123,779 117,694 110,248 92,116 74,928 38.35%
NOSH 60,992 60,934 60,974 60,981 50,805 44,074 40,722 30.87%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 5.97% 6.17% 6.17% 5.38% 4.88% 4.12% 3.51% -
ROE 20.65% 19.82% 20.76% 18.75% 17.28% 16.69% 16.44% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 692.05 680.90 683.56 672.99 768.49 847.35 861.58 -13.57%
EPS 41.31 42.02 42.15 36.19 37.49 34.88 30.25 23.06%
DPS 3.90 3.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.12 2.03 1.93 2.17 2.09 1.84 5.71%
Adjusted Per Share Value based on latest NOSH - 60,981
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 691.97 680.17 683.28 672.79 640.06 612.24 575.17 13.10%
EPS 41.30 41.98 42.13 36.18 31.23 25.20 20.19 61.07%
DPS 3.90 3.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9998 2.1177 2.0292 1.9294 1.8073 1.5101 1.2283 38.35%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 2.15 2.59 2.46 2.81 3.70 3.04 3.04 -
P/RPS 0.31 0.38 0.36 0.42 0.48 0.36 0.35 -7.76%
P/EPS 5.20 6.16 5.84 7.77 9.87 8.71 10.05 -35.52%
EY 19.21 16.23 17.13 12.88 10.13 11.47 9.95 54.98%
DY 1.81 1.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.22 1.21 1.46 1.71 1.45 1.65 -24.59%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 20/01/06 28/10/05 27/07/05 28/04/05 27/01/05 27/10/04 30/07/04 -
Price 2.01 2.30 2.45 2.60 2.88 3.28 3.06 -
P/RPS 0.29 0.34 0.36 0.39 0.37 0.39 0.36 -13.41%
P/EPS 4.87 5.47 5.81 7.19 7.68 9.40 10.12 -38.56%
EY 20.55 18.27 17.20 13.92 13.02 10.64 9.89 62.76%
DY 1.94 1.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 1.21 1.35 1.33 1.57 1.66 -28.17%

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