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

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -1.61%
YoY- 32.26%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 383,732 366,947 374,424 422,099 390,436 322,410 308,286 3.71%
PBT 17,337 14,006 17,333 29,680 29,399 15,140 13,714 3.98%
Tax -4,980 -4,954 -3,180 -4,494 -10,350 -6,604 -7,262 -6.08%
NP 12,357 9,052 14,153 25,186 19,049 8,536 6,452 11.42%
-
NP to SH 11,830 8,889 14,191 25,195 19,049 8,536 6,452 10.62%
-
Tax Rate 28.72% 35.37% 18.35% 15.14% 35.21% 43.62% 52.95% -
Total Cost 371,375 357,895 360,271 396,913 371,387 313,874 301,834 3.51%
-
Net Worth 158,785 151,835 149,276 121,985 110,248 66,795 60,616 17.39%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 3,503 3,577 3,073 2,378 - - - -
Div Payout % 29.61% 40.24% 21.66% 9.44% - - - -
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 158,785 151,835 149,276 121,985 110,248 66,795 60,616 17.39%
NOSH 57,950 58,851 60,929 60,992 50,805 40,729 40,682 6.06%
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 3.22% 2.47% 3.78% 5.97% 4.88% 2.65% 2.09% -
ROE 7.45% 5.85% 9.51% 20.65% 17.28% 12.78% 10.64% -
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 662.17 623.52 614.52 692.05 768.49 791.60 757.78 -2.22%
EPS 20.41 15.10 23.29 41.31 37.49 20.96 15.86 4.28%
DPS 6.00 6.08 5.04 3.90 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 629.07 601.55 613.81 691.97 640.06 528.54 505.39 3.71%
EPS 19.39 14.57 23.26 41.30 31.23 13.99 10.58 10.61%
DPS 5.74 5.86 5.04 3.90 0.00 0.00 0.00 -
NAPS 2.603 2.4891 2.4472 1.9998 1.8073 1.095 0.9937 17.39%
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 0.16 0.22 0.29 0.31 0.48 0.41 0.28 -8.89%
P/EPS 5.05 9.00 7.69 5.20 9.87 15.46 13.56 -15.16%
EY 19.82 11.11 13.01 19.21 10.13 6.47 7.38 17.88%
DY 5.83 4.47 2.82 1.81 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 0.16 0.20 0.30 0.29 0.37 0.46 0.27 -8.34%
P/EPS 5.34 8.28 7.81 4.87 7.68 17.56 13.05 -13.82%
EY 18.73 12.08 12.80 20.55 13.02 5.70 7.66 16.05%
DY 5.50 4.86 2.77 1.94 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