[SUIWAH] QoQ Cumulative Quarter Result on 28-Feb-2007 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 122.9%
YoY- -66.22%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 177,704 85,262 366,688 282,993 177,445 84,953 403,916 -42.12%
PBT 7,583 2,584 10,364 8,681 3,941 852 26,686 -56.74%
Tax -1,857 -703 -4,290 -2,585 -1,193 -576 -4,215 -42.07%
NP 5,726 1,881 6,074 6,096 2,748 276 22,471 -59.77%
-
NP to SH 5,525 1,888 6,137 6,181 2,773 281 22,493 -60.74%
-
Tax Rate 24.49% 27.21% 41.39% 29.78% 30.27% 67.61% 15.79% -
Total Cost 171,978 83,381 360,614 276,897 174,697 84,677 381,445 -41.17%
-
Net Worth 152,291 152,105 151,658 151,371 149,315 150,273 149,435 1.26%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 3,486 - - - 3,074 -
Div Payout % - - 56.82% - - - 13.67% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 152,291 152,105 151,658 151,371 149,315 150,273 149,435 1.26%
NOSH 59,027 59,184 59,707 60,068 60,945 61,086 60,994 -2.15%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 3.22% 2.21% 1.66% 2.15% 1.55% 0.32% 5.56% -
ROE 3.63% 1.24% 4.05% 4.08% 1.86% 0.19% 15.05% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 301.05 144.06 614.14 471.12 291.16 139.07 662.22 -40.84%
EPS 9.36 3.19 10.14 10.29 4.55 0.46 36.87 -59.87%
DPS 0.00 0.00 5.84 0.00 0.00 0.00 5.04 -
NAPS 2.58 2.57 2.54 2.52 2.45 2.46 2.45 3.50%
Adjusted Per Share Value based on latest NOSH - 60,105
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 291.32 139.77 601.13 463.92 290.89 139.27 662.16 -42.12%
EPS 9.06 3.10 10.06 10.13 4.55 0.46 36.87 -60.73%
DPS 0.00 0.00 5.72 0.00 0.00 0.00 5.04 -
NAPS 2.4966 2.4935 2.4862 2.4815 2.4478 2.4635 2.4498 1.26%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.36 1.32 1.44 1.73 1.79 2.00 2.00 -
P/RPS 0.45 0.92 0.23 0.37 0.61 1.44 0.30 31.00%
P/EPS 14.53 41.38 14.01 16.81 39.34 434.78 5.42 92.86%
EY 6.88 2.42 7.14 5.95 2.54 0.23 18.44 -48.14%
DY 0.00 0.00 4.06 0.00 0.00 0.00 2.52 -
P/NAPS 0.53 0.51 0.57 0.69 0.73 0.81 0.82 -25.22%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 24/01/08 29/10/07 26/07/07 27/04/07 26/01/07 30/10/06 26/07/06 -
Price 1.25 1.39 1.54 1.57 1.82 1.88 2.02 -
P/RPS 0.42 0.96 0.25 0.33 0.63 1.35 0.31 22.41%
P/EPS 13.35 43.57 14.98 15.26 40.00 408.70 5.48 80.95%
EY 7.49 2.29 6.67 6.55 2.50 0.24 18.26 -44.76%
DY 0.00 0.00 3.79 0.00 0.00 0.00 2.50 -
P/NAPS 0.48 0.54 0.61 0.62 0.74 0.76 0.82 -30.00%

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