[SUIWAH] YoY Annualized Quarter Result on 31-May-2003 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -24.79%
YoY- 39.08%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 403,916 416,798 350,854 303,617 292,899 239,308 221,872 10.49%
PBT 26,686 32,396 21,558 14,782 11,650 10,855 11,378 15.25%
Tax -4,215 -6,694 -9,240 -6,533 -5,719 -4,158 -3,115 5.16%
NP 22,471 25,702 12,318 8,249 5,931 6,697 8,263 18.13%
-
NP to SH 22,493 25,702 12,318 8,249 5,931 6,697 8,263 18.15%
-
Tax Rate 15.79% 20.66% 42.86% 44.20% 49.09% 38.30% 27.38% -
Total Cost 381,445 391,096 338,536 295,368 286,968 232,611 213,609 10.14%
-
Net Worth 149,435 120,329 74,876 63,909 55,768 49,209 43,654 22.75%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 3,074 - 20 20 - - - -
Div Payout % 13.67% - 0.17% 0.25% - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 149,435 120,329 74,876 63,909 55,768 49,209 43,654 22.75%
NOSH 60,994 59,275 40,693 40,706 40,706 18,499 18,497 21.99%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 5.56% 6.17% 3.51% 2.72% 2.02% 2.80% 3.72% -
ROE 15.05% 21.36% 16.45% 12.91% 10.64% 13.61% 18.93% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 662.22 703.15 862.18 745.86 719.53 1,293.56 1,199.45 -9.42%
EPS 36.87 43.36 30.27 20.27 14.57 36.20 44.67 -3.14%
DPS 5.04 0.00 0.05 0.05 0.00 0.00 0.00 -
NAPS 2.45 2.03 1.84 1.57 1.37 2.66 2.36 0.62%
Adjusted Per Share Value based on latest NOSH - 41,999
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 662.16 683.28 575.17 497.73 480.16 392.31 363.72 10.49%
EPS 36.87 42.13 20.19 13.52 9.72 10.98 13.55 18.14%
DPS 5.04 0.00 0.03 0.03 0.00 0.00 0.00 -
NAPS 2.4498 1.9726 1.2275 1.0477 0.9142 0.8067 0.7157 22.75%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 2.00 2.46 3.04 2.04 2.66 3.18 12.10 -
P/RPS 0.30 0.35 0.35 0.27 0.37 0.25 1.01 -18.30%
P/EPS 5.42 5.67 10.04 10.07 18.26 8.78 27.09 -23.51%
EY 18.44 17.63 9.96 9.93 5.48 11.38 3.69 30.73%
DY 2.52 0.00 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 0.82 1.21 1.65 1.30 1.94 1.20 5.13 -26.32%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 26/07/06 27/07/05 30/07/04 30/07/03 30/07/02 09/08/01 31/07/00 -
Price 2.02 2.45 3.06 2.50 2.66 3.60 10.60 -
P/RPS 0.31 0.35 0.35 0.34 0.37 0.28 0.88 -15.95%
P/EPS 5.48 5.65 10.11 12.34 18.26 9.94 23.73 -21.66%
EY 18.26 17.70 9.89 8.11 5.48 10.06 4.21 27.68%
DY 2.50 0.00 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 0.82 1.21 1.66 1.59 1.94 1.35 4.49 -24.66%

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