[SUIWAH] YoY Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 72.46%
YoY- 135.63%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 341,048 339,812 396,536 404,108 313,660 272,916 223,020 7.33%
PBT 10,336 3,408 24,400 31,440 15,028 11,884 11,404 -1.62%
Tax -2,812 -2,304 -3,572 -10,196 -6,012 -4,020 -2,852 -0.23%
NP 7,524 1,104 20,828 21,244 9,016 7,864 8,552 -2.11%
-
NP to SH 7,552 1,124 20,864 21,244 9,016 7,864 8,552 -2.05%
-
Tax Rate 27.21% 67.61% 14.64% 32.43% 40.01% 33.83% 25.01% -
Total Cost 333,524 338,708 375,708 382,864 304,644 265,052 214,468 7.63%
-
Net Worth 152,105 150,273 129,181 92,116 66,318 57,799 51,415 19.80%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 152,105 150,273 129,181 92,116 66,318 57,799 51,415 19.80%
NOSH 59,184 61,086 60,934 44,074 40,685 40,703 18,494 21.38%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 2.21% 0.32% 5.25% 5.26% 2.87% 2.88% 3.83% -
ROE 4.96% 0.75% 16.15% 23.06% 13.60% 13.61% 16.63% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 576.24 556.28 650.76 916.87 770.93 670.49 1,205.85 -11.57%
EPS 12.76 1.84 34.24 48.20 22.16 19.32 46.24 -19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.46 2.12 2.09 1.63 1.42 2.78 -1.29%
Adjusted Per Share Value based on latest NOSH - 44,074
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 559.10 557.07 650.06 662.47 514.20 447.40 365.61 7.33%
EPS 12.38 1.84 34.20 34.83 14.78 12.89 14.02 -2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4935 2.4635 2.1177 1.5101 1.0872 0.9475 0.8429 19.80%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.32 2.00 2.59 3.04 2.56 2.54 4.20 -
P/RPS 0.23 0.36 0.40 0.33 0.33 0.38 0.35 -6.75%
P/EPS 10.34 108.70 7.56 6.31 11.55 13.15 9.08 2.18%
EY 9.67 0.92 13.22 15.86 8.66 7.61 11.01 -2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.81 1.22 1.45 1.57 1.79 1.51 -16.54%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 29/10/07 30/10/06 28/10/05 27/10/04 30/10/03 30/10/02 29/11/01 -
Price 1.39 1.88 2.30 3.28 2.78 2.19 4.74 -
P/RPS 0.24 0.34 0.35 0.36 0.36 0.33 0.39 -7.76%
P/EPS 10.89 102.17 6.72 6.80 12.55 11.34 10.25 1.01%
EY 9.18 0.98 14.89 14.70 7.97 8.82 9.76 -1.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.76 1.08 1.57 1.71 1.54 1.71 -17.47%

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