[SUIWAH] YoY Cumulative Quarter Result on 28-Feb-2006 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 65.62%
YoY- -4.37%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 285,588 288,112 282,993 321,332 317,301 257,754 228,649 3.77%
PBT 13,869 15,373 8,681 22,335 25,306 15,809 13,212 0.81%
Tax -3,603 -3,779 -2,585 -4,050 -6,171 -6,423 -4,986 -5.26%
NP 10,266 11,594 6,096 18,285 19,135 9,386 8,226 3.75%
-
NP to SH 9,943 11,333 6,181 18,298 19,135 9,386 8,226 3.20%
-
Tax Rate 25.98% 24.58% 29.78% 18.13% 24.39% 40.63% 37.74% -
Total Cost 275,322 276,518 276,897 303,047 298,166 248,368 220,423 3.77%
-
Net Worth 161,660 158,285 151,371 121,991 113,318 71,636 64,311 16.58%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 161,660 158,285 151,371 121,991 113,318 71,636 64,311 16.58%
NOSH 57,942 58,842 60,068 60,995 58,714 40,702 40,703 6.05%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 3.59% 4.02% 2.15% 5.69% 6.03% 3.64% 3.60% -
ROE 6.15% 7.16% 4.08% 15.00% 16.89% 13.10% 12.79% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 492.88 489.64 471.12 526.81 540.41 633.26 561.74 -2.15%
EPS 17.16 19.26 10.29 30.00 32.59 23.06 20.21 -2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.69 2.52 2.00 1.93 1.76 1.58 9.93%
Adjusted Per Share Value based on latest NOSH - 60,990
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 468.18 472.31 463.92 526.77 520.17 422.55 374.83 3.77%
EPS 16.30 18.58 10.13 30.00 31.37 15.39 13.49 3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6502 2.5948 2.4815 1.9999 1.8577 1.1744 1.0543 16.58%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.05 1.12 1.73 2.13 2.81 3.74 2.07 -
P/RPS 0.21 0.23 0.37 0.40 0.52 0.59 0.37 -9.00%
P/EPS 6.12 5.82 16.81 7.10 8.62 16.22 10.24 -8.21%
EY 16.34 17.20 5.95 14.08 11.60 6.17 9.76 8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.69 1.07 1.46 2.13 1.31 -18.62%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 24/04/09 24/04/08 27/04/07 26/04/06 28/04/05 15/04/04 28/04/03 -
Price 1.00 1.11 1.57 2.27 2.60 3.34 1.80 -
P/RPS 0.20 0.23 0.33 0.43 0.48 0.53 0.32 -7.52%
P/EPS 5.83 5.76 15.26 7.57 7.98 14.48 8.91 -6.81%
EY 17.16 17.35 6.55 13.22 12.53 6.90 11.23 7.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.62 1.14 1.35 1.90 1.14 -17.46%

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