[SUIWAH] QoQ Annualized Quarter Result on 31-Aug-2007 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 23.06%
YoY- 571.89%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 373,813 384,149 355,408 341,048 366,688 377,324 354,890 3.52%
PBT 15,196 20,497 15,166 10,336 10,364 11,574 7,882 54.84%
Tax -4,461 -5,038 -3,714 -2,812 -4,290 -3,446 -2,386 51.70%
NP 10,735 15,458 11,452 7,524 6,074 8,128 5,496 56.19%
-
NP to SH 10,386 15,110 11,050 7,552 6,137 8,241 5,546 51.87%
-
Tax Rate 29.36% 24.58% 24.49% 27.21% 41.39% 29.77% 30.27% -
Total Cost 363,078 368,690 343,956 333,524 360,614 369,196 349,394 2.59%
-
Net Worth 156,840 158,285 152,291 152,105 151,658 151,371 149,315 3.32%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 3,524 - - - 3,486 - - -
Div Payout % 33.94% - - - 56.82% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 156,840 158,285 152,291 152,105 151,658 151,371 149,315 3.32%
NOSH 58,741 58,842 59,027 59,184 59,707 60,068 60,945 -2.42%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 2.87% 4.02% 3.22% 2.21% 1.66% 2.15% 1.55% -
ROE 6.62% 9.55% 7.26% 4.96% 4.05% 5.44% 3.71% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 636.37 652.85 602.10 576.24 614.14 628.16 582.31 6.09%
EPS 17.68 25.68 18.72 12.76 10.14 13.72 9.10 55.63%
DPS 6.00 0.00 0.00 0.00 5.84 0.00 0.00 -
NAPS 2.67 2.69 2.58 2.57 2.54 2.52 2.45 5.89%
Adjusted Per Share Value based on latest NOSH - 59,184
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 612.81 629.75 582.64 559.10 601.13 618.56 581.79 3.52%
EPS 17.03 24.77 18.11 12.38 10.06 13.51 9.09 51.91%
DPS 5.78 0.00 0.00 0.00 5.72 0.00 0.00 -
NAPS 2.5712 2.5948 2.4966 2.4935 2.4862 2.4815 2.4478 3.33%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.23 1.12 1.36 1.32 1.44 1.73 1.79 -
P/RPS 0.19 0.17 0.23 0.23 0.23 0.28 0.31 -27.82%
P/EPS 6.96 4.36 7.26 10.34 14.01 12.61 19.67 -49.94%
EY 14.37 22.93 13.76 9.67 7.14 7.93 5.08 99.88%
DY 4.88 0.00 0.00 0.00 4.06 0.00 0.00 -
P/NAPS 0.46 0.42 0.53 0.51 0.57 0.69 0.73 -26.47%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/07/08 24/04/08 24/01/08 29/10/07 26/07/07 27/04/07 26/01/07 -
Price 1.10 1.11 1.25 1.39 1.54 1.57 1.82 -
P/RPS 0.17 0.17 0.21 0.24 0.25 0.25 0.31 -32.97%
P/EPS 6.22 4.32 6.68 10.89 14.98 11.44 20.00 -54.06%
EY 16.07 23.14 14.98 9.18 6.67 8.74 5.00 117.63%
DY 5.45 0.00 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.41 0.41 0.48 0.54 0.61 0.62 0.74 -32.51%

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