[SUIWAH] QoQ TTM 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- 23.9%
YoY- 123.16%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 414,905 416,798 410,401 390,436 373,466 350,854 332,722 15.80%
PBT 30,636 32,396 31,055 29,399 25,661 21,558 17,379 45.77%
Tax -5,038 -6,694 -8,988 -10,350 -10,286 -9,240 -7,970 -26.28%
NP 25,598 25,702 22,067 19,049 15,375 12,318 9,409 94.52%
-
NP to SH 25,607 25,702 22,067 19,049 15,375 12,318 9,409 94.57%
-
Tax Rate 16.44% 20.66% 28.94% 35.21% 40.08% 42.86% 45.86% -
Total Cost 389,307 391,096 388,334 371,387 358,091 338,536 323,313 13.14%
-
Net Worth 129,181 123,779 117,694 110,248 92,116 74,928 40,695 115.53%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 2,378 - - - - - - -
Div Payout % 9.29% - - - - - - -
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 40,695 115.53%
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 6.17% 6.17% 5.38% 4.88% 4.12% 3.51% 2.83% -
ROE 19.82% 20.76% 18.75% 17.28% 16.69% 16.44% 23.12% -
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 680.90 683.56 672.99 768.49 847.35 861.58 817.58 -11.45%
EPS 42.02 42.15 36.19 37.49 34.88 30.25 23.12 48.76%
DPS 3.90 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 1.00 64.80%
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 680.17 683.28 672.79 640.06 612.24 575.17 545.45 15.80%
EPS 41.98 42.13 36.18 31.23 25.20 20.19 15.42 94.61%
DPS 3.90 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 0.6671 115.54%
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 0.38 0.36 0.42 0.48 0.36 0.35 0.46 -11.92%
P/EPS 6.16 5.84 7.77 9.87 8.71 10.05 16.18 -47.37%
EY 16.23 17.13 12.88 10.13 11.47 9.95 6.18 90.01%
DY 1.51 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 3.74 -52.51%
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 0.34 0.36 0.39 0.37 0.39 0.36 0.41 -11.70%
P/EPS 5.47 5.81 7.19 7.68 9.40 10.12 14.45 -47.57%
EY 18.27 17.20 13.92 13.02 10.64 9.89 6.92 90.68%
DY 1.70 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 3.34 -52.79%

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