[SUIWAH] QoQ Annualized Quarter Result on 31-May-2006 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- -7.81%
YoY- -12.49%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 377,324 354,890 339,812 403,916 428,442 413,874 396,536 -3.26%
PBT 11,574 7,882 3,408 26,686 29,780 26,534 24,400 -39.26%
Tax -3,446 -2,386 -2,304 -4,215 -5,400 -4,456 -3,572 -2.37%
NP 8,128 5,496 1,104 22,471 24,380 22,078 20,828 -46.68%
-
NP to SH 8,241 5,546 1,124 22,493 24,397 22,096 20,864 -46.25%
-
Tax Rate 29.77% 30.27% 67.61% 15.79% 18.13% 16.79% 14.64% -
Total Cost 369,196 349,394 338,708 381,445 404,062 391,796 375,708 -1.16%
-
Net Worth 151,371 149,315 150,273 149,435 121,991 121,935 129,181 11.17%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - 3,074 - - - -
Div Payout % - - - 13.67% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 151,371 149,315 150,273 149,435 121,991 121,935 129,181 11.17%
NOSH 60,068 60,945 61,086 60,994 60,995 60,967 60,934 -0.95%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 2.15% 1.55% 0.32% 5.56% 5.69% 5.33% 5.25% -
ROE 5.44% 3.71% 0.75% 15.05% 20.00% 18.12% 16.15% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 628.16 582.31 556.28 662.22 702.42 678.84 650.76 -2.33%
EPS 13.72 9.10 1.84 36.87 40.00 36.24 34.24 -45.73%
DPS 0.00 0.00 0.00 5.04 0.00 0.00 0.00 -
NAPS 2.52 2.45 2.46 2.45 2.00 2.00 2.12 12.24%
Adjusted Per Share Value based on latest NOSH - 60,987
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 618.56 581.79 557.07 662.16 702.37 678.48 650.06 -3.26%
EPS 13.51 9.09 1.84 36.87 40.00 36.22 34.20 -46.25%
DPS 0.00 0.00 0.00 5.04 0.00 0.00 0.00 -
NAPS 2.4815 2.4478 2.4635 2.4498 1.9999 1.9989 2.1177 11.17%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.73 1.79 2.00 2.00 2.13 2.15 2.59 -
P/RPS 0.28 0.31 0.36 0.30 0.30 0.32 0.40 -21.21%
P/EPS 12.61 19.67 108.70 5.42 5.33 5.93 7.56 40.77%
EY 7.93 5.08 0.92 18.44 18.78 16.86 13.22 -28.94%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.81 0.82 1.07 1.08 1.22 -31.68%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 26/01/07 30/10/06 26/07/06 26/04/06 20/01/06 28/10/05 -
Price 1.57 1.82 1.88 2.02 2.27 2.01 2.30 -
P/RPS 0.25 0.31 0.34 0.31 0.32 0.30 0.35 -20.14%
P/EPS 11.44 20.00 102.17 5.48 5.68 5.55 6.72 42.71%
EY 8.74 5.00 0.98 18.26 17.62 18.03 14.89 -29.96%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.76 0.82 1.14 1.01 1.08 -30.99%

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