[SUIWAH] YoY Annualized Quarter Result on 31-Aug-2005 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- -18.82%
YoY- -1.79%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 361,672 341,048 339,812 396,536 404,108 313,660 272,916 4.80%
PBT 11,520 10,336 3,408 24,400 31,440 15,028 11,884 -0.51%
Tax -3,060 -2,812 -2,304 -3,572 -10,196 -6,012 -4,020 -4.44%
NP 8,460 7,524 1,104 20,828 21,244 9,016 7,864 1.22%
-
NP to SH 8,080 7,552 1,124 20,864 21,244 9,016 7,864 0.45%
-
Tax Rate 26.56% 27.21% 67.61% 14.64% 32.43% 40.01% 33.83% -
Total Cost 353,212 333,524 338,708 375,708 382,864 304,644 265,052 4.89%
-
Net Worth 157,757 152,105 150,273 129,181 92,116 66,318 57,799 18.19%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 157,757 152,105 150,273 129,181 92,116 66,318 57,799 18.19%
NOSH 58,213 59,184 61,086 60,934 44,074 40,685 40,703 6.13%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 2.34% 2.21% 0.32% 5.25% 5.26% 2.87% 2.88% -
ROE 5.12% 4.96% 0.75% 16.15% 23.06% 13.60% 13.61% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 621.29 576.24 556.28 650.76 916.87 770.93 670.49 -1.26%
EPS 13.88 12.76 1.84 34.24 48.20 22.16 19.32 -5.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.57 2.46 2.12 2.09 1.63 1.42 11.36%
Adjusted Per Share Value based on latest NOSH - 60,934
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 592.90 559.10 557.07 650.06 662.47 514.20 447.40 4.80%
EPS 13.25 12.38 1.84 34.20 34.83 14.78 12.89 0.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5862 2.4935 2.4635 2.1177 1.5101 1.0872 0.9475 18.19%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 1.18 1.32 2.00 2.59 3.04 2.56 2.54 -
P/RPS 0.19 0.23 0.36 0.40 0.33 0.33 0.38 -10.90%
P/EPS 8.50 10.34 108.70 7.56 6.31 11.55 13.15 -7.00%
EY 11.76 9.67 0.92 13.22 15.86 8.66 7.61 7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.81 1.22 1.45 1.57 1.79 -20.83%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 17/10/08 29/10/07 30/10/06 28/10/05 27/10/04 30/10/03 30/10/02 -
Price 0.94 1.39 1.88 2.30 3.28 2.78 2.19 -
P/RPS 0.15 0.24 0.34 0.35 0.36 0.36 0.33 -12.30%
P/EPS 6.77 10.89 102.17 6.72 6.80 12.55 11.34 -8.23%
EY 14.77 9.18 0.98 14.89 14.70 7.97 8.82 8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.54 0.76 1.08 1.57 1.71 1.54 -21.86%

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