[SUIWAH] YoY Quarter Result on 31-May-2004 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -35.73%
YoY- 12647.83%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 83,695 82,584 99,497 93,100 74,968 82,372 54,662 7.35%
PBT 1,683 4,352 7,090 5,749 1,570 995 -261 -
Tax -1,705 -165 -523 -2,817 -1,547 -995 261 -
NP -22 4,187 6,567 2,932 23 0 0 -
-
NP to SH -44 4,196 6,567 2,932 23 -1,584 -1,873 -46.46%
-
Tax Rate 101.31% 3.79% 7.38% 49.00% 98.54% 100.00% - -
Total Cost 83,717 78,397 92,930 90,168 74,945 82,372 54,662 7.35%
-
Net Worth 155,575 121,974 123,779 74,928 41,999 55,786 49,231 21.12%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 3,577 3,073 - - - 20 1,850 11.60%
Div Payout % 0.00% 73.25% - - - 0.00% 0.00% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 155,575 121,974 123,779 74,928 41,999 55,786 49,231 21.12%
NOSH 61,250 60,987 60,974 40,722 41,999 40,719 18,507 22.06%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin -0.03% 5.07% 6.60% 3.15% 0.03% 0.00% 0.00% -
ROE -0.03% 3.44% 5.31% 3.91% 0.05% -2.84% -3.80% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 136.64 135.41 163.18 228.62 178.50 202.29 295.34 -12.05%
EPS -0.07 6.88 10.77 7.20 0.06 -3.89 -10.12 -56.33%
DPS 5.84 5.04 0.00 0.00 0.00 0.05 10.00 -8.57%
NAPS 2.54 2.00 2.03 1.84 1.00 1.37 2.66 -0.76%
Adjusted Per Share Value based on latest NOSH - 40,722
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 137.20 135.38 163.11 152.62 122.90 135.04 89.61 7.35%
EPS -0.07 6.88 10.77 4.81 0.04 -2.60 -3.07 -46.73%
DPS 5.86 5.04 0.00 0.00 0.00 0.03 3.03 11.61%
NAPS 2.5504 1.9996 2.0292 1.2283 0.6885 0.9145 0.8071 21.12%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.44 2.00 2.46 3.04 2.04 2.66 3.18 -
P/RPS 1.05 1.48 1.51 1.33 1.14 1.31 1.08 -0.46%
P/EPS -2,004.55 29.07 22.84 42.22 3,725.22 -68.38 -31.42 99.83%
EY -0.05 3.44 4.38 2.37 0.03 -1.46 -3.18 -49.93%
DY 4.06 2.52 0.00 0.00 0.00 0.02 3.14 4.37%
P/NAPS 0.57 1.00 1.21 1.65 2.04 1.94 1.20 -11.66%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 26/07/07 26/07/06 27/07/05 30/07/04 30/07/03 30/07/02 09/08/01 -
Price 1.54 2.02 2.45 3.06 2.50 2.66 3.60 -
P/RPS 1.13 1.49 1.50 1.34 1.40 1.31 1.22 -1.26%
P/EPS -2,143.75 29.36 22.75 42.50 4,565.22 -68.38 -35.57 97.94%
EY -0.05 3.41 4.40 2.35 0.02 -1.46 -2.81 -48.88%
DY 3.79 2.50 0.00 0.00 0.00 0.02 2.78 5.29%
P/NAPS 0.61 1.01 1.21 1.66 2.50 1.94 1.35 -12.39%

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