[SUIWAH] QoQ Cumulative Quarter Result on 31-Aug-2007 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -69.24%
YoY- 571.89%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 373,813 288,112 177,704 85,262 366,688 282,993 177,445 64.25%
PBT 15,196 15,373 7,583 2,584 10,364 8,681 3,941 145.69%
Tax -4,461 -3,779 -1,857 -703 -4,290 -2,585 -1,193 140.72%
NP 10,735 11,594 5,726 1,881 6,074 6,096 2,748 147.83%
-
NP to SH 10,386 11,333 5,525 1,888 6,137 6,181 2,773 140.98%
-
Tax Rate 29.36% 24.58% 24.49% 27.21% 41.39% 29.78% 30.27% -
Total Cost 363,078 276,518 171,978 83,381 360,614 276,897 174,697 62.78%
-
Net Worth 156,840 158,285 152,291 152,105 151,658 151,371 149,315 3.32%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 3,524 - - - 3,486 - - -
Div Payout % 33.94% - - - 56.82% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 156,840 158,285 152,291 152,105 151,658 151,371 149,315 3.32%
NOSH 58,741 58,842 59,027 59,184 59,707 60,068 60,945 -2.42%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 2.87% 4.02% 3.22% 2.21% 1.66% 2.15% 1.55% -
ROE 6.62% 7.16% 3.63% 1.24% 4.05% 4.08% 1.86% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 636.37 489.64 301.05 144.06 614.14 471.12 291.16 68.33%
EPS 17.68 19.26 9.36 3.19 10.14 10.29 4.55 146.95%
DPS 6.00 0.00 0.00 0.00 5.84 0.00 0.00 -
NAPS 2.67 2.69 2.58 2.57 2.54 2.52 2.45 5.89%
Adjusted Per Share Value based on latest NOSH - 59,184
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 612.81 472.31 291.32 139.77 601.13 463.92 290.89 64.26%
EPS 17.03 18.58 9.06 3.10 10.06 10.13 4.55 140.87%
DPS 5.78 0.00 0.00 0.00 5.72 0.00 0.00 -
NAPS 2.5712 2.5948 2.4966 2.4935 2.4862 2.4815 2.4478 3.33%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.23 1.12 1.36 1.32 1.44 1.73 1.79 -
P/RPS 0.19 0.23 0.45 0.92 0.23 0.37 0.61 -54.01%
P/EPS 6.96 5.82 14.53 41.38 14.01 16.81 39.34 -68.45%
EY 14.37 17.20 6.88 2.42 7.14 5.95 2.54 217.16%
DY 4.88 0.00 0.00 0.00 4.06 0.00 0.00 -
P/NAPS 0.46 0.42 0.53 0.51 0.57 0.69 0.73 -26.47%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/07/08 24/04/08 24/01/08 29/10/07 26/07/07 27/04/07 26/01/07 -
Price 1.10 1.11 1.25 1.39 1.54 1.57 1.82 -
P/RPS 0.17 0.23 0.42 0.96 0.25 0.33 0.63 -58.20%
P/EPS 6.22 5.76 13.35 43.57 14.98 15.26 40.00 -71.05%
EY 16.07 17.35 7.49 2.29 6.67 6.55 2.50 245.32%
DY 5.45 0.00 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.41 0.41 0.48 0.54 0.61 0.62 0.74 -32.51%

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