[SUIWAH] QoQ Cumulative Quarter Result on 31-Aug-2006 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -98.75%
YoY- -94.61%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 366,688 282,993 177,445 84,953 403,916 321,332 206,937 46.48%
PBT 10,364 8,681 3,941 852 26,686 22,335 13,267 -15.19%
Tax -4,290 -2,585 -1,193 -576 -4,215 -4,050 -2,228 54.83%
NP 6,074 6,096 2,748 276 22,471 18,285 11,039 -32.87%
-
NP to SH 6,137 6,181 2,773 281 22,493 18,298 11,048 -32.44%
-
Tax Rate 41.39% 29.78% 30.27% 67.61% 15.79% 18.13% 16.79% -
Total Cost 360,614 276,897 174,697 84,677 381,445 303,047 195,898 50.25%
-
Net Worth 151,658 151,371 149,315 150,273 149,435 121,991 121,935 15.66%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 3,486 - - - 3,074 - - -
Div Payout % 56.82% - - - 13.67% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 151,658 151,371 149,315 150,273 149,435 121,991 121,935 15.66%
NOSH 59,707 60,068 60,945 61,086 60,994 60,995 60,967 -1.38%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 1.66% 2.15% 1.55% 0.32% 5.56% 5.69% 5.33% -
ROE 4.05% 4.08% 1.86% 0.19% 15.05% 15.00% 9.06% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 614.14 471.12 291.16 139.07 662.22 526.81 339.42 48.54%
EPS 10.14 10.29 4.55 0.46 36.87 30.00 18.12 -32.11%
DPS 5.84 0.00 0.00 0.00 5.04 0.00 0.00 -
NAPS 2.54 2.52 2.45 2.46 2.45 2.00 2.00 17.29%
Adjusted Per Share Value based on latest NOSH - 61,086
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 601.13 463.92 290.89 139.27 662.16 526.77 339.24 46.48%
EPS 10.06 10.13 4.55 0.46 36.87 30.00 18.11 -32.44%
DPS 5.72 0.00 0.00 0.00 5.04 0.00 0.00 -
NAPS 2.4862 2.4815 2.4478 2.4635 2.4498 1.9999 1.9989 15.67%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.44 1.73 1.79 2.00 2.00 2.13 2.15 -
P/RPS 0.23 0.37 0.61 1.44 0.30 0.40 0.63 -48.95%
P/EPS 14.01 16.81 39.34 434.78 5.42 7.10 11.86 11.75%
EY 7.14 5.95 2.54 0.23 18.44 14.08 8.43 -10.49%
DY 4.06 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 0.57 0.69 0.73 0.81 0.82 1.07 1.08 -34.71%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 27/04/07 26/01/07 30/10/06 26/07/06 26/04/06 20/01/06 -
Price 1.54 1.57 1.82 1.88 2.02 2.27 2.01 -
P/RPS 0.25 0.33 0.63 1.35 0.31 0.43 0.59 -43.61%
P/EPS 14.98 15.26 40.00 408.70 5.48 7.57 11.09 22.21%
EY 6.67 6.55 2.50 0.24 18.26 13.22 9.02 -18.24%
DY 3.79 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.61 0.62 0.74 0.76 0.82 1.14 1.01 -28.57%

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