[SUIWAH] YoY 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- 21.4%
YoY- 66.16%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 110,408 105,548 114,395 115,665 95,700 85,388 82,653 4.93%
PBT 7,790 4,740 9,040 9,323 7,667 5,428 4,935 7.89%
Tax -1,922 -1,392 -1,822 -1,743 -3,105 -1,739 -1,436 4.97%
NP 5,868 3,348 7,218 7,580 4,562 3,689 3,499 8.99%
-
NP to SH 5,808 3,408 7,222 7,580 4,562 3,689 3,499 8.80%
-
Tax Rate 24.67% 29.37% 20.15% 18.70% 40.50% 32.04% 29.10% -
Total Cost 104,540 102,200 107,177 108,085 91,138 81,699 79,154 4.74%
-
Net Worth 157,495 151,466 121,981 117,694 71,624 64,334 58,994 17.76%
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 157,495 151,466 121,981 117,694 71,624 64,334 58,994 17.76%
NOSH 58,548 60,105 60,990 60,981 40,695 40,718 40,686 6.24%
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 5.31% 3.17% 6.31% 6.55% 4.77% 4.32% 4.23% -
ROE 3.69% 2.25% 5.92% 6.44% 6.37% 5.73% 5.93% -
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 188.58 175.60 187.56 189.67 235.16 209.70 203.15 -1.23%
EPS 9.92 5.67 11.84 12.43 11.21 9.06 8.60 2.40%
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 181.00 173.03 187.53 189.61 156.89 139.98 135.50 4.93%
EPS 9.52 5.59 11.84 12.43 7.48 6.05 5.74 8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5819 2.4831 1.9997 1.9294 1.1742 1.0547 0.9671 17.76%
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 0.59 0.99 1.14 1.48 1.59 0.99 1.18 -10.90%
P/EPS 11.29 30.51 17.99 22.61 33.36 22.85 27.91 -13.99%
EY 8.86 3.28 5.56 4.42 3.00 4.38 3.58 16.28%
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 0.59 0.89 1.21 1.37 1.42 0.86 1.61 -15.39%
P/EPS 11.19 27.69 19.17 20.92 29.79 19.87 38.14 -18.46%
EY 8.94 3.61 5.22 4.78 3.36 5.03 2.62 22.67%
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