[SUIWAH] YoY TTM 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- 15.84%
YoY- 134.53%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 371,807 365,577 420,829 410,401 332,722 311,021 265,189 5.78%
PBT 17,056 13,033 29,397 31,055 17,379 14,207 10,394 8.59%
Tax -5,484 -2,750 -4,573 -8,988 -7,970 -7,565 -2,879 11.32%
NP 11,572 10,283 24,824 22,067 9,409 6,642 7,515 7.45%
-
NP to SH 11,289 10,377 24,837 22,067 9,409 6,642 5,642 12.24%
-
Tax Rate 32.15% 21.10% 15.56% 28.94% 45.86% 53.25% 27.70% -
Total Cost 360,235 355,294 396,005 388,334 323,313 304,379 257,674 5.73%
-
Net Worth 157,495 151,466 121,981 117,694 40,695 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 3,577 3,073 2,378 - - - 1,850 11.60%
Div Payout % 31.69% 29.62% 9.57% - - - 32.80% -
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 40,695 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 3.11% 2.81% 5.90% 5.38% 2.83% 2.14% 2.83% -
ROE 7.17% 6.85% 20.36% 18.75% 23.12% 10.32% 9.56% -
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 635.04 608.22 689.99 672.99 817.58 763.84 651.79 -0.43%
EPS 19.28 17.26 40.72 36.19 23.12 16.31 13.87 5.63%
DPS 6.11 5.04 3.90 0.00 0.00 0.00 4.55 5.03%
NAPS 2.69 2.52 2.00 1.93 1.00 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 609.52 599.31 689.88 672.79 545.45 509.87 434.74 5.78%
EPS 18.51 17.01 40.72 36.18 15.42 10.89 9.25 12.24%
DPS 5.86 5.04 3.90 0.00 0.00 0.00 3.03 11.60%
NAPS 2.5819 2.4831 1.9997 1.9294 0.6671 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 0.18 0.28 0.31 0.42 0.46 0.27 0.37 -11.30%
P/EPS 5.81 10.02 5.23 7.77 16.18 12.69 17.31 -16.62%
EY 17.22 9.98 19.12 12.88 6.18 7.88 5.78 19.93%
DY 5.45 2.91 1.83 0.00 0.00 0.00 1.90 19.18%
P/NAPS 0.42 0.69 1.07 1.46 3.74 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 0.17 0.26 0.33 0.39 0.41 0.24 0.50 -16.44%
P/EPS 5.76 9.09 5.57 7.19 14.45 11.03 23.65 -20.95%
EY 17.37 11.00 17.94 13.92 6.92 9.06 4.23 26.51%
DY 5.50 3.21 1.72 0.00 0.00 0.00 1.39 25.73%
P/NAPS 0.41 0.62 1.14 1.35 3.34 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