[SUIWAH] YoY 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- 23.83%
YoY- -4.72%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 97,965 110,408 105,548 114,395 115,665 95,700 85,388 2.31%
PBT 4,145 7,790 4,740 9,040 9,323 7,667 5,428 -4.39%
Tax -1,228 -1,922 -1,392 -1,822 -1,743 -3,105 -1,739 -5.62%
NP 2,917 5,868 3,348 7,218 7,580 4,562 3,689 -3.83%
-
NP to SH 2,973 5,808 3,408 7,222 7,580 4,562 3,689 -3.52%
-
Tax Rate 29.63% 24.67% 29.37% 20.15% 18.70% 40.50% 32.04% -
Total Cost 95,048 104,540 102,200 107,177 108,085 91,138 81,699 2.55%
-
Net Worth 161,061 157,495 151,466 121,981 117,694 71,624 64,334 16.51%
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 161,061 157,495 151,466 121,981 117,694 71,624 64,334 16.51%
NOSH 57,728 58,548 60,105 60,990 60,981 40,695 40,718 5.98%
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 2.98% 5.31% 3.17% 6.31% 6.55% 4.77% 4.32% -
ROE 1.85% 3.69% 2.25% 5.92% 6.44% 6.37% 5.73% -
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 169.70 188.58 175.60 187.56 189.67 235.16 209.70 -3.46%
EPS 5.15 9.92 5.67 11.84 12.43 11.21 9.06 -8.97%
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 160.60 181.00 173.03 187.53 189.61 156.89 139.98 2.31%
EPS 4.87 9.52 5.59 11.84 12.43 7.48 6.05 -3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6404 2.5819 2.4831 1.9997 1.9294 1.1742 1.0547 16.50%
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 0.62 0.59 0.99 1.14 1.48 1.59 0.99 -7.49%
P/EPS 20.39 11.29 30.51 17.99 22.61 33.36 22.85 -1.87%
EY 4.90 8.86 3.28 5.56 4.42 3.00 4.38 1.88%
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 0.59 0.59 0.89 1.21 1.37 1.42 0.86 -6.08%
P/EPS 19.42 11.19 27.69 19.17 20.92 29.79 19.87 -0.38%
EY 5.15 8.94 3.61 5.22 4.78 3.36 5.03 0.39%
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