[SUIWAH] QoQ TTM Result on 29-Feb-2004 [#3]

Announcement Date
15-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 10.23%
YoY- 41.66%
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 390,436 373,466 350,854 332,722 322,410 313,803 303,617 18.19%
PBT 29,399 25,661 21,558 17,379 15,140 15,568 14,782 57.95%
Tax -10,350 -10,286 -9,240 -7,970 -6,604 -7,035 -6,533 35.78%
NP 19,049 15,375 12,318 9,409 8,536 8,533 8,249 74.44%
-
NP to SH 19,049 15,375 12,318 9,409 8,536 8,533 8,249 74.44%
-
Tax Rate 35.21% 40.08% 42.86% 45.86% 43.62% 45.19% 44.20% -
Total Cost 371,387 358,091 338,536 323,313 313,874 305,270 295,368 16.44%
-
Net Worth 110,248 92,116 74,928 40,695 66,795 66,318 41,999 89.95%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 110,248 92,116 74,928 40,695 66,795 66,318 41,999 89.95%
NOSH 50,805 44,074 40,722 40,695 40,729 40,685 41,999 13.49%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 4.88% 4.12% 3.51% 2.83% 2.65% 2.72% 2.72% -
ROE 17.28% 16.69% 16.44% 23.12% 12.78% 12.87% 19.64% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 768.49 847.35 861.58 817.58 791.60 771.28 722.90 4.14%
EPS 37.49 34.88 30.25 23.12 20.96 20.97 19.64 53.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.09 1.84 1.00 1.64 1.63 1.00 67.37%
Adjusted Per Share Value based on latest NOSH - 40,695
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 640.06 612.24 575.17 545.45 528.54 514.43 497.73 18.20%
EPS 31.23 25.20 20.19 15.42 13.99 13.99 13.52 74.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8073 1.5101 1.2283 0.6671 1.095 1.0872 0.6885 89.95%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 3.70 3.04 3.04 3.74 3.24 2.56 2.04 -
P/RPS 0.48 0.36 0.35 0.46 0.41 0.33 0.28 43.09%
P/EPS 9.87 8.71 10.05 16.18 15.46 12.21 10.39 -3.35%
EY 10.13 11.47 9.95 6.18 6.47 8.19 9.63 3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.45 1.65 3.74 1.98 1.57 2.04 -11.06%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 27/01/05 27/10/04 30/07/04 15/04/04 15/01/04 30/10/03 30/07/03 -
Price 2.88 3.28 3.06 3.34 3.68 2.78 2.50 -
P/RPS 0.37 0.39 0.36 0.41 0.46 0.36 0.35 3.76%
P/EPS 7.68 9.40 10.12 14.45 17.56 13.26 12.73 -28.53%
EY 13.02 10.64 9.89 6.92 5.70 7.54 7.86 39.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.57 1.66 3.34 2.24 1.71 2.50 -34.26%

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