[SUIWAH] QoQ Cumulative Quarter Result on 30-Nov-2007 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 192.64%
YoY- 99.24%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 90,418 373,813 288,112 177,704 85,262 366,688 282,993 -53.10%
PBT 2,880 15,196 15,373 7,583 2,584 10,364 8,681 -51.91%
Tax -765 -4,461 -3,779 -1,857 -703 -4,290 -2,585 -55.42%
NP 2,115 10,735 11,594 5,726 1,881 6,074 6,096 -50.46%
-
NP to SH 2,020 10,386 11,333 5,525 1,888 6,137 6,181 -52.39%
-
Tax Rate 26.56% 29.36% 24.58% 24.49% 27.21% 41.39% 29.78% -
Total Cost 88,303 363,078 276,518 171,978 83,381 360,614 276,897 -53.16%
-
Net Worth 157,757 156,840 158,285 152,291 152,105 151,658 151,371 2.78%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - 3,524 - - - 3,486 - -
Div Payout % - 33.94% - - - 56.82% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 157,757 156,840 158,285 152,291 152,105 151,658 151,371 2.78%
NOSH 58,213 58,741 58,842 59,027 59,184 59,707 60,068 -2.06%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 2.34% 2.87% 4.02% 3.22% 2.21% 1.66% 2.15% -
ROE 1.28% 6.62% 7.16% 3.63% 1.24% 4.05% 4.08% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 155.32 636.37 489.64 301.05 144.06 614.14 471.12 -52.11%
EPS 3.47 17.68 19.26 9.36 3.19 10.14 10.29 -51.39%
DPS 0.00 6.00 0.00 0.00 0.00 5.84 0.00 -
NAPS 2.71 2.67 2.69 2.58 2.57 2.54 2.52 4.94%
Adjusted Per Share Value based on latest NOSH - 58,851
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 148.23 612.81 472.31 291.32 139.77 601.13 463.92 -53.10%
EPS 3.31 17.03 18.58 9.06 3.10 10.06 10.13 -52.39%
DPS 0.00 5.78 0.00 0.00 0.00 5.72 0.00 -
NAPS 2.5862 2.5712 2.5948 2.4966 2.4935 2.4862 2.4815 2.78%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 1.18 1.23 1.12 1.36 1.32 1.44 1.73 -
P/RPS 0.76 0.19 0.23 0.45 0.92 0.23 0.37 61.23%
P/EPS 34.01 6.96 5.82 14.53 41.38 14.01 16.81 59.62%
EY 2.94 14.37 17.20 6.88 2.42 7.14 5.95 -37.36%
DY 0.00 4.88 0.00 0.00 0.00 4.06 0.00 -
P/NAPS 0.44 0.46 0.42 0.53 0.51 0.57 0.69 -25.81%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 17/10/08 30/07/08 24/04/08 24/01/08 29/10/07 26/07/07 27/04/07 -
Price 0.94 1.10 1.11 1.25 1.39 1.54 1.57 -
P/RPS 0.61 0.17 0.23 0.42 0.96 0.25 0.33 50.33%
P/EPS 27.09 6.22 5.76 13.35 43.57 14.98 15.26 46.35%
EY 3.69 16.07 17.35 7.49 2.29 6.67 6.55 -31.66%
DY 0.00 5.45 0.00 0.00 0.00 3.79 0.00 -
P/NAPS 0.35 0.41 0.41 0.48 0.54 0.61 0.62 -31.57%

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