[SUIWAH] QoQ Annualized Quarter Result on 30-Nov-2006 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 393.42%
YoY- -74.9%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 341,048 366,688 377,324 354,890 339,812 403,916 428,442 -14.07%
PBT 10,336 10,364 11,574 7,882 3,408 26,686 29,780 -50.51%
Tax -2,812 -4,290 -3,446 -2,386 -2,304 -4,215 -5,400 -35.19%
NP 7,524 6,074 8,128 5,496 1,104 22,471 24,380 -54.23%
-
NP to SH 7,552 6,137 8,241 5,546 1,124 22,493 24,397 -54.14%
-
Tax Rate 27.21% 41.39% 29.77% 30.27% 67.61% 15.79% 18.13% -
Total Cost 333,524 360,614 369,196 349,394 338,708 381,445 404,062 -11.97%
-
Net Worth 152,105 151,658 151,371 149,315 150,273 149,435 121,991 15.79%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 3,486 - - - 3,074 - -
Div Payout % - 56.82% - - - 13.67% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 152,105 151,658 151,371 149,315 150,273 149,435 121,991 15.79%
NOSH 59,184 59,707 60,068 60,945 61,086 60,994 60,995 -1.98%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 2.21% 1.66% 2.15% 1.55% 0.32% 5.56% 5.69% -
ROE 4.96% 4.05% 5.44% 3.71% 0.75% 15.05% 20.00% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 576.24 614.14 628.16 582.31 556.28 662.22 702.42 -12.33%
EPS 12.76 10.14 13.72 9.10 1.84 36.87 40.00 -53.21%
DPS 0.00 5.84 0.00 0.00 0.00 5.04 0.00 -
NAPS 2.57 2.54 2.52 2.45 2.46 2.45 2.00 18.14%
Adjusted Per Share Value based on latest NOSH - 60,929
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 559.10 601.13 618.56 581.79 557.07 662.16 702.37 -14.07%
EPS 12.38 10.06 13.51 9.09 1.84 36.87 40.00 -54.14%
DPS 0.00 5.72 0.00 0.00 0.00 5.04 0.00 -
NAPS 2.4935 2.4862 2.4815 2.4478 2.4635 2.4498 1.9999 15.79%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.32 1.44 1.73 1.79 2.00 2.00 2.13 -
P/RPS 0.23 0.23 0.28 0.31 0.36 0.30 0.30 -16.19%
P/EPS 10.34 14.01 12.61 19.67 108.70 5.42 5.33 55.35%
EY 9.67 7.14 7.93 5.08 0.92 18.44 18.78 -35.68%
DY 0.00 4.06 0.00 0.00 0.00 2.52 0.00 -
P/NAPS 0.51 0.57 0.69 0.73 0.81 0.82 1.07 -38.89%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 26/07/07 27/04/07 26/01/07 30/10/06 26/07/06 26/04/06 -
Price 1.39 1.54 1.57 1.82 1.88 2.02 2.27 -
P/RPS 0.24 0.25 0.25 0.31 0.34 0.31 0.32 -17.40%
P/EPS 10.89 14.98 11.44 20.00 102.17 5.48 5.68 54.14%
EY 9.18 6.67 8.74 5.00 0.98 18.26 17.62 -35.17%
DY 0.00 3.79 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.54 0.61 0.62 0.74 0.76 0.82 1.14 -39.15%

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