[SUIWAH] YoY Annualized Quarter 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- 10.4%
YoY- 103.87%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 384,149 377,324 428,442 423,068 343,672 304,865 280,702 5.36%
PBT 20,497 11,574 29,780 33,741 21,078 17,616 14,206 6.29%
Tax -5,038 -3,446 -5,400 -8,228 -8,564 -6,648 -4,186 3.13%
NP 15,458 8,128 24,380 25,513 12,514 10,968 10,020 7.48%
-
NP to SH 15,110 8,241 24,397 25,513 12,514 10,968 10,020 7.07%
-
Tax Rate 24.58% 29.77% 18.13% 24.39% 40.63% 37.74% 29.47% -
Total Cost 368,690 369,196 404,062 397,554 331,157 293,897 270,682 5.28%
-
Net Worth 158,285 151,371 121,991 113,318 71,636 64,311 59,028 17.85%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 158,285 151,371 121,991 113,318 71,636 64,311 59,028 17.85%
NOSH 58,842 60,068 60,995 58,714 40,702 40,703 40,709 6.32%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 4.02% 2.15% 5.69% 6.03% 3.64% 3.60% 3.57% -
ROE 9.55% 5.44% 20.00% 22.51% 17.47% 17.05% 16.97% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 652.85 628.16 702.42 720.55 844.35 748.99 689.52 -0.90%
EPS 25.68 13.72 40.00 43.45 30.75 26.95 24.61 0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.52 2.00 1.93 1.76 1.58 1.45 10.83%
Adjusted Per Share Value based on latest NOSH - 60,981
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 629.75 618.56 702.37 693.55 563.40 499.78 460.17 5.36%
EPS 24.77 13.51 40.00 41.83 20.52 17.98 16.43 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5948 2.4815 1.9999 1.8577 1.1744 1.0543 0.9677 17.84%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.12 1.73 2.13 2.81 3.74 2.07 2.40 -
P/RPS 0.17 0.28 0.30 0.39 0.44 0.28 0.35 -11.32%
P/EPS 4.36 12.61 5.33 6.47 12.16 7.68 9.75 -12.54%
EY 22.93 7.93 18.78 15.46 8.22 13.02 10.26 14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.69 1.07 1.46 2.13 1.31 1.66 -20.45%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 24/04/08 27/04/07 26/04/06 28/04/05 15/04/04 28/04/03 29/04/02 -
Price 1.11 1.57 2.27 2.60 3.34 1.80 3.28 -
P/RPS 0.17 0.25 0.32 0.36 0.40 0.24 0.48 -15.87%
P/EPS 4.32 11.44 5.68 5.98 10.86 6.68 13.33 -17.10%
EY 23.14 8.74 17.62 16.71 9.21 14.97 7.50 20.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 1.14 1.35 1.90 1.14 2.26 -24.74%

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