[SUIWAH] YoY TTM Result on 31-Aug-2003 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 3.44%
YoY- 48.07%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 389,735 414,905 373,466 313,803 305,373 239,276 233,843 8.88%
PBT 21,411 30,636 25,661 15,568 11,770 10,721 12,207 9.81%
Tax -3,898 -5,038 -10,286 -7,035 -6,007 -2,309 -3,195 3.36%
NP 17,513 25,598 15,375 8,533 5,763 8,412 9,012 11.70%
-
NP to SH 17,531 25,607 15,375 8,533 5,763 6,539 9,012 11.72%
-
Tax Rate 18.21% 16.44% 40.08% 45.19% 51.04% 21.54% 26.17% -
Total Cost 372,222 389,307 358,091 305,270 299,610 230,864 224,831 8.76%
-
Net Worth 150,273 129,181 92,116 66,318 57,799 51,415 45,882 21.85%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 3,073 2,378 - - - 1,850 1,850 8.82%
Div Payout % 17.53% 9.29% - - - 28.30% 20.54% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 150,273 129,181 92,116 66,318 57,799 51,415 45,882 21.85%
NOSH 61,086 60,934 44,074 40,685 40,703 18,494 18,501 22.01%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 4.49% 6.17% 4.12% 2.72% 1.89% 3.52% 3.85% -
ROE 11.67% 19.82% 16.69% 12.87% 9.97% 12.72% 19.64% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 638.00 680.90 847.35 771.28 750.23 1,293.75 1,263.93 -10.76%
EPS 28.70 42.02 34.88 20.97 14.16 35.36 48.71 -8.43%
DPS 5.04 3.90 0.00 0.00 0.00 10.00 10.00 -10.78%
NAPS 2.46 2.12 2.09 1.63 1.42 2.78 2.48 -0.13%
Adjusted Per Share Value based on latest NOSH - 40,685
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 638.91 680.17 612.24 514.43 500.61 392.26 383.35 8.88%
EPS 28.74 41.98 25.20 13.99 9.45 10.72 14.77 11.72%
DPS 5.04 3.90 0.00 0.00 0.00 3.03 3.03 8.84%
NAPS 2.4635 2.1177 1.5101 1.0872 0.9475 0.8429 0.7522 21.85%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 2.00 2.59 3.04 2.56 2.54 4.20 10.30 -
P/RPS 0.31 0.38 0.36 0.33 0.34 0.32 0.81 -14.78%
P/EPS 6.97 6.16 8.71 12.21 17.94 11.88 21.15 -16.88%
EY 14.35 16.23 11.47 8.19 5.57 8.42 4.73 20.30%
DY 2.52 1.51 0.00 0.00 0.00 2.38 0.97 17.23%
P/NAPS 0.81 1.22 1.45 1.57 1.79 1.51 4.15 -23.82%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 28/10/05 27/10/04 30/10/03 30/10/02 29/11/01 30/10/00 -
Price 1.88 2.30 3.28 2.78 2.19 4.74 7.55 -
P/RPS 0.29 0.34 0.39 0.36 0.29 0.37 0.60 -11.40%
P/EPS 6.55 5.47 9.40 13.26 15.47 13.41 15.50 -13.36%
EY 15.27 18.27 10.64 7.54 6.46 7.46 6.45 15.43%
DY 2.68 1.70 0.00 0.00 0.00 2.11 1.32 12.52%
P/NAPS 0.76 1.08 1.57 1.71 1.54 1.71 3.04 -20.62%

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