[SUIWAH] YoY TTM Result on 31-Aug-2005 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- -0.37%
YoY- 66.55%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 378,969 366,997 389,735 414,905 373,466 313,803 305,373 3.66%
PBT 15,492 12,096 21,411 30,636 25,661 15,568 11,770 4.68%
Tax -4,523 -4,417 -3,898 -5,038 -10,286 -7,035 -6,007 -4.61%
NP 10,969 7,679 17,513 25,598 15,375 8,533 5,763 11.31%
-
NP to SH 10,518 7,744 17,531 25,607 15,375 8,533 5,763 10.53%
-
Tax Rate 29.20% 36.52% 18.21% 16.44% 40.08% 45.19% 51.04% -
Total Cost 368,000 359,318 372,222 389,307 358,091 305,270 299,610 3.48%
-
Net Worth 157,757 152,105 150,273 129,181 92,116 66,318 57,799 18.19%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 3,503 3,577 3,073 2,378 - - - -
Div Payout % 33.31% 46.19% 17.53% 9.29% - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 157,757 152,105 150,273 129,181 92,116 66,318 57,799 18.19%
NOSH 58,213 59,184 61,086 60,934 44,074 40,685 40,703 6.13%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 2.89% 2.09% 4.49% 6.17% 4.12% 2.72% 1.89% -
ROE 6.67% 5.09% 11.67% 19.82% 16.69% 12.87% 9.97% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 651.00 620.09 638.00 680.90 847.35 771.28 750.23 -2.33%
EPS 18.07 13.08 28.70 42.02 34.88 20.97 14.16 4.14%
DPS 6.00 6.04 5.04 3.90 0.00 0.00 0.00 -
NAPS 2.71 2.57 2.46 2.12 2.09 1.63 1.42 11.36%
Adjusted Per Share Value based on latest NOSH - 60,934
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 621.26 601.63 638.91 680.17 612.24 514.43 500.61 3.66%
EPS 17.24 12.70 28.74 41.98 25.20 13.99 9.45 10.52%
DPS 5.74 5.86 5.04 3.90 0.00 0.00 0.00 -
NAPS 2.5862 2.4935 2.4635 2.1177 1.5101 1.0872 0.9475 18.19%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 1.18 1.32 2.00 2.59 3.04 2.56 2.54 -
P/RPS 0.18 0.21 0.31 0.38 0.36 0.33 0.34 -10.04%
P/EPS 6.53 10.09 6.97 6.16 8.71 12.21 17.94 -15.48%
EY 15.31 9.91 14.35 16.23 11.47 8.19 5.57 18.33%
DY 5.08 4.58 2.52 1.51 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.81 1.22 1.45 1.57 1.79 -20.83%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 17/10/08 29/10/07 30/10/06 28/10/05 27/10/04 30/10/03 30/10/02 -
Price 0.94 1.39 1.88 2.30 3.28 2.78 2.19 -
P/RPS 0.14 0.22 0.29 0.34 0.39 0.36 0.29 -11.41%
P/EPS 5.20 10.62 6.55 5.47 9.40 13.26 15.47 -16.60%
EY 19.22 9.41 15.27 18.27 10.64 7.54 6.46 19.90%
DY 6.38 4.35 2.68 1.70 0.00 0.00 0.00 -
P/NAPS 0.35 0.54 0.76 1.08 1.57 1.71 1.54 -21.86%

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