[SUIWAH] YoY Cumulative Quarter Result on 30-Nov-2005 [#2]

Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 111.81%
YoY- -4.39%
View:
Show?
Cumulative Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 187,623 177,704 177,445 206,937 201,636 162,054 143,261 4.59%
PBT 9,724 7,583 3,941 13,267 15,983 8,142 7,784 3.77%
Tax -2,375 -1,857 -1,193 -2,228 -4,428 -3,318 -3,247 -5.07%
NP 7,349 5,726 2,748 11,039 11,555 4,824 4,537 8.36%
-
NP to SH 6,970 5,525 2,773 11,048 11,555 4,824 4,537 7.41%
-
Tax Rate 24.42% 24.49% 30.27% 16.79% 27.70% 40.75% 41.71% -
Total Cost 180,274 171,978 174,697 195,898 190,081 157,230 138,724 4.45%
-
Net Worth 159,015 152,291 149,315 121,935 102,932 66,762 60,630 17.41%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 159,015 152,291 149,315 121,935 102,932 66,762 60,630 17.41%
NOSH 58,034 59,027 60,945 60,967 47,434 40,708 40,691 6.08%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 3.92% 3.22% 1.55% 5.33% 5.73% 2.98% 3.17% -
ROE 4.38% 3.63% 1.86% 9.06% 11.23% 7.23% 7.48% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 323.29 301.05 291.16 339.42 425.08 398.08 352.06 -1.40%
EPS 12.01 9.36 4.55 18.12 24.36 11.85 11.15 1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.58 2.45 2.00 2.17 1.64 1.49 10.67%
Adjusted Per Share Value based on latest NOSH - 60,992
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 307.58 291.32 290.89 339.24 330.55 265.66 234.85 4.59%
EPS 11.43 9.06 4.55 18.11 18.94 7.91 7.44 7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6068 2.4966 2.4478 1.9989 1.6874 1.0945 0.9939 17.41%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 1.03 1.36 1.79 2.15 3.70 3.24 2.15 -
P/RPS 0.32 0.45 0.61 0.63 0.87 0.81 0.61 -10.18%
P/EPS 8.58 14.53 39.34 11.86 15.19 27.34 19.28 -12.61%
EY 11.66 6.88 2.54 8.43 6.58 3.66 5.19 14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.73 1.08 1.71 1.98 1.44 -19.89%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/09 24/01/08 26/01/07 20/01/06 27/01/05 15/01/04 27/01/03 -
Price 1.09 1.25 1.82 2.01 2.88 3.68 2.07 -
P/RPS 0.34 0.42 0.63 0.59 0.68 0.92 0.59 -8.76%
P/EPS 9.08 13.35 40.00 11.09 11.82 31.05 18.57 -11.23%
EY 11.02 7.49 2.50 9.02 8.46 3.22 5.39 12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.74 1.01 1.33 2.24 1.39 -18.73%

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