[SUIWAH] QoQ TTM Result on 30-Nov-2005 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -1.61%
YoY- 32.26%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 389,735 403,916 420,829 422,099 414,905 416,798 410,401 -3.37%
PBT 21,411 26,659 29,397 29,680 30,636 32,396 31,055 -21.90%
Tax -3,898 -4,215 -4,573 -4,494 -5,038 -6,694 -8,988 -42.61%
NP 17,513 22,444 24,824 25,186 25,598 25,702 22,067 -14.24%
-
NP to SH 17,531 22,466 24,837 25,195 25,607 25,702 22,067 -14.18%
-
Tax Rate 18.21% 15.81% 15.56% 15.14% 16.44% 20.66% 28.94% -
Total Cost 372,222 381,472 396,005 396,913 389,307 391,096 388,334 -2.77%
-
Net Worth 150,273 121,974 121,981 121,985 129,181 123,779 117,694 17.64%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 3,073 3,073 2,378 2,378 2,378 - - -
Div Payout % 17.53% 13.68% 9.57% 9.44% 9.29% - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 150,273 121,974 121,981 121,985 129,181 123,779 117,694 17.64%
NOSH 61,086 60,987 60,990 60,992 60,934 60,974 60,981 0.11%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.49% 5.56% 5.90% 5.97% 6.17% 6.17% 5.38% -
ROE 11.67% 18.42% 20.36% 20.65% 19.82% 20.76% 18.75% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 638.00 662.30 689.99 692.05 680.90 683.56 672.99 -3.48%
EPS 28.70 36.84 40.72 41.31 42.02 42.15 36.19 -14.28%
DPS 5.04 5.04 3.90 3.90 3.90 0.00 0.00 -
NAPS 2.46 2.00 2.00 2.00 2.12 2.03 1.93 17.50%
Adjusted Per Share Value based on latest NOSH - 60,992
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 638.91 662.16 689.88 691.97 680.17 683.28 672.79 -3.37%
EPS 28.74 36.83 40.72 41.30 41.98 42.13 36.18 -14.19%
DPS 5.04 5.04 3.90 3.90 3.90 0.00 0.00 -
NAPS 2.4635 1.9996 1.9997 1.9998 2.1177 2.0292 1.9294 17.64%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 2.00 2.00 2.13 2.15 2.59 2.46 2.81 -
P/RPS 0.31 0.30 0.31 0.31 0.38 0.36 0.42 -18.28%
P/EPS 6.97 5.43 5.23 5.20 6.16 5.84 7.77 -6.96%
EY 14.35 18.42 19.12 19.21 16.23 17.13 12.88 7.44%
DY 2.52 2.52 1.83 1.81 1.51 0.00 0.00 -
P/NAPS 0.81 1.00 1.07 1.08 1.22 1.21 1.46 -32.40%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 26/07/06 26/04/06 20/01/06 28/10/05 27/07/05 28/04/05 -
Price 1.88 2.02 2.27 2.01 2.30 2.45 2.60 -
P/RPS 0.29 0.30 0.33 0.29 0.34 0.36 0.39 -17.87%
P/EPS 6.55 5.48 5.57 4.87 5.47 5.81 7.19 -6.00%
EY 15.27 18.24 17.94 20.55 18.27 17.20 13.92 6.34%
DY 2.68 2.50 1.72 1.94 1.70 0.00 0.00 -
P/NAPS 0.76 1.01 1.14 1.01 1.08 1.21 1.35 -31.74%

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