[SUIWAH] QoQ Annualized Quarter Result on 31-May-2007 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -25.53%
YoY- -72.72%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 384,149 355,408 341,048 366,688 377,324 354,890 339,812 8.52%
PBT 20,497 15,166 10,336 10,364 11,574 7,882 3,408 231.08%
Tax -5,038 -3,714 -2,812 -4,290 -3,446 -2,386 -2,304 68.54%
NP 15,458 11,452 7,524 6,074 8,128 5,496 1,104 481.86%
-
NP to SH 15,110 11,050 7,552 6,137 8,241 5,546 1,124 466.26%
-
Tax Rate 24.58% 24.49% 27.21% 41.39% 29.77% 30.27% 67.61% -
Total Cost 368,690 343,956 333,524 360,614 369,196 349,394 338,708 5.82%
-
Net Worth 158,285 152,291 152,105 151,658 151,371 149,315 150,273 3.52%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - 3,486 - - - -
Div Payout % - - - 56.82% - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 158,285 152,291 152,105 151,658 151,371 149,315 150,273 3.52%
NOSH 58,842 59,027 59,184 59,707 60,068 60,945 61,086 -2.46%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 4.02% 3.22% 2.21% 1.66% 2.15% 1.55% 0.32% -
ROE 9.55% 7.26% 4.96% 4.05% 5.44% 3.71% 0.75% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 652.85 602.10 576.24 614.14 628.16 582.31 556.28 11.27%
EPS 25.68 18.72 12.76 10.14 13.72 9.10 1.84 480.60%
DPS 0.00 0.00 0.00 5.84 0.00 0.00 0.00 -
NAPS 2.69 2.58 2.57 2.54 2.52 2.45 2.46 6.14%
Adjusted Per Share Value based on latest NOSH - 61,250
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 629.75 582.64 559.10 601.13 618.56 581.79 557.07 8.52%
EPS 24.77 18.11 12.38 10.06 13.51 9.09 1.84 466.79%
DPS 0.00 0.00 0.00 5.72 0.00 0.00 0.00 -
NAPS 2.5948 2.4966 2.4935 2.4862 2.4815 2.4478 2.4635 3.52%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.12 1.36 1.32 1.44 1.73 1.79 2.00 -
P/RPS 0.17 0.23 0.23 0.23 0.28 0.31 0.36 -39.38%
P/EPS 4.36 7.26 10.34 14.01 12.61 19.67 108.70 -88.30%
EY 22.93 13.76 9.67 7.14 7.93 5.08 0.92 754.92%
DY 0.00 0.00 0.00 4.06 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.51 0.57 0.69 0.73 0.81 -35.48%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 24/04/08 24/01/08 29/10/07 26/07/07 27/04/07 26/01/07 30/10/06 -
Price 1.11 1.25 1.39 1.54 1.57 1.82 1.88 -
P/RPS 0.17 0.21 0.24 0.25 0.25 0.31 0.34 -37.03%
P/EPS 4.32 6.68 10.89 14.98 11.44 20.00 102.17 -87.88%
EY 23.14 14.98 9.18 6.67 8.74 5.00 0.98 724.63%
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.54 0.61 0.62 0.74 0.76 -33.75%

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