[SUIWAH] YoY TTM Result on 31-Aug-2004 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 24.82%
YoY- 80.18%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 366,997 389,735 414,905 373,466 313,803 305,373 239,276 7.38%
PBT 12,096 21,411 30,636 25,661 15,568 11,770 10,721 2.03%
Tax -4,417 -3,898 -5,038 -10,286 -7,035 -6,007 -2,309 11.41%
NP 7,679 17,513 25,598 15,375 8,533 5,763 8,412 -1.50%
-
NP to SH 7,744 17,531 25,607 15,375 8,533 5,763 6,539 2.85%
-
Tax Rate 36.52% 18.21% 16.44% 40.08% 45.19% 51.04% 21.54% -
Total Cost 359,318 372,222 389,307 358,091 305,270 299,610 230,864 7.64%
-
Net Worth 152,105 150,273 129,181 92,116 66,318 57,799 51,415 19.80%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 3,577 3,073 2,378 - - - 1,850 11.60%
Div Payout % 46.19% 17.53% 9.29% - - - 28.30% -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 152,105 150,273 129,181 92,116 66,318 57,799 51,415 19.80%
NOSH 59,184 61,086 60,934 44,074 40,685 40,703 18,494 21.38%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 2.09% 4.49% 6.17% 4.12% 2.72% 1.89% 3.52% -
ROE 5.09% 11.67% 19.82% 16.69% 12.87% 9.97% 12.72% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 620.09 638.00 680.90 847.35 771.28 750.23 1,293.75 -11.53%
EPS 13.08 28.70 42.02 34.88 20.97 14.16 35.36 -15.26%
DPS 6.04 5.04 3.90 0.00 0.00 0.00 10.00 -8.05%
NAPS 2.57 2.46 2.12 2.09 1.63 1.42 2.78 -1.29%
Adjusted Per Share Value based on latest NOSH - 44,074
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 601.63 638.91 680.17 612.24 514.43 500.61 392.26 7.38%
EPS 12.70 28.74 41.98 25.20 13.99 9.45 10.72 2.86%
DPS 5.86 5.04 3.90 0.00 0.00 0.00 3.03 11.61%
NAPS 2.4935 2.4635 2.1177 1.5101 1.0872 0.9475 0.8429 19.80%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.32 2.00 2.59 3.04 2.56 2.54 4.20 -
P/RPS 0.21 0.31 0.38 0.36 0.33 0.34 0.32 -6.77%
P/EPS 10.09 6.97 6.16 8.71 12.21 17.94 11.88 -2.68%
EY 9.91 14.35 16.23 11.47 8.19 5.57 8.42 2.75%
DY 4.58 2.52 1.51 0.00 0.00 0.00 2.38 11.52%
P/NAPS 0.51 0.81 1.22 1.45 1.57 1.79 1.51 -16.54%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 29/10/07 30/10/06 28/10/05 27/10/04 30/10/03 30/10/02 29/11/01 -
Price 1.39 1.88 2.30 3.28 2.78 2.19 4.74 -
P/RPS 0.22 0.29 0.34 0.39 0.36 0.29 0.37 -8.29%
P/EPS 10.62 6.55 5.47 9.40 13.26 15.47 13.41 -3.81%
EY 9.41 15.27 18.27 10.64 7.54 6.46 7.46 3.94%
DY 4.35 2.68 1.70 0.00 0.00 0.00 2.11 12.80%
P/NAPS 0.54 0.76 1.08 1.57 1.71 1.54 1.71 -17.47%

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