[SUIWAH] YoY Cumulative 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- 65.6%
YoY- 103.87%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 288,112 282,993 321,332 317,301 257,754 228,649 210,527 5.36%
PBT 15,373 8,681 22,335 25,306 15,809 13,212 10,655 6.29%
Tax -3,779 -2,585 -4,050 -6,171 -6,423 -4,986 -3,140 3.13%
NP 11,594 6,096 18,285 19,135 9,386 8,226 7,515 7.48%
-
NP to SH 11,333 6,181 18,298 19,135 9,386 8,226 7,515 7.08%
-
Tax Rate 24.58% 29.78% 18.13% 24.39% 40.63% 37.74% 29.47% -
Total Cost 276,518 276,897 303,047 298,166 248,368 220,423 203,012 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 7.16% 4.08% 15.00% 16.89% 13.10% 12.79% 12.73% -
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 489.64 471.12 526.81 540.41 633.26 561.74 517.14 -0.90%
EPS 19.26 10.29 30.00 32.59 23.06 20.21 18.46 0.70%
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 472.31 463.92 526.77 520.17 422.55 374.83 345.13 5.36%
EPS 18.58 10.13 30.00 31.37 15.39 13.49 12.32 7.08%
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 0.23 0.37 0.40 0.52 0.59 0.37 0.46 -10.90%
P/EPS 5.82 16.81 7.10 8.62 16.22 10.24 13.00 -12.52%
EY 17.20 5.95 14.08 11.60 6.17 9.76 7.69 14.34%
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 0.23 0.33 0.43 0.48 0.53 0.32 0.63 -15.44%
P/EPS 5.76 15.26 7.57 7.98 14.48 8.91 17.77 -17.10%
EY 17.35 6.55 13.22 12.53 6.90 11.23 5.63 20.61%
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