[SUIWAH] QoQ Cumulative 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- 886.83%
YoY- -74.9%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 85,262 366,688 282,993 177,445 84,953 403,916 321,332 -58.60%
PBT 2,584 10,364 8,681 3,941 852 26,686 22,335 -76.16%
Tax -703 -4,290 -2,585 -1,193 -576 -4,215 -4,050 -68.78%
NP 1,881 6,074 6,096 2,748 276 22,471 18,285 -77.95%
-
NP to SH 1,888 6,137 6,181 2,773 281 22,493 18,298 -77.91%
-
Tax Rate 27.21% 41.39% 29.78% 30.27% 67.61% 15.79% 18.13% -
Total Cost 83,381 360,614 276,897 174,697 84,677 381,445 303,047 -57.59%
-
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 1.24% 4.05% 4.08% 1.86% 0.19% 15.05% 15.00% -
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 144.06 614.14 471.12 291.16 139.07 662.22 526.81 -57.77%
EPS 3.19 10.14 10.29 4.55 0.46 36.87 30.00 -77.46%
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 139.77 601.13 463.92 290.89 139.27 662.16 526.77 -58.60%
EPS 3.10 10.06 10.13 4.55 0.46 36.87 30.00 -77.88%
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 0.92 0.23 0.37 0.61 1.44 0.30 0.40 73.97%
P/EPS 41.38 14.01 16.81 39.34 434.78 5.42 7.10 222.81%
EY 2.42 7.14 5.95 2.54 0.23 18.44 14.08 -68.98%
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 0.96 0.25 0.33 0.63 1.35 0.31 0.43 70.56%
P/EPS 43.57 14.98 15.26 40.00 408.70 5.48 7.57 220.14%
EY 2.29 6.67 6.55 2.50 0.24 18.26 13.22 -68.82%
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