[SUIWAH] QoQ Cumulative Quarter Result on 31-May-2007 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -0.71%
YoY- -72.72%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 288,112 177,704 85,262 366,688 282,993 177,445 84,953 125.89%
PBT 15,373 7,583 2,584 10,364 8,681 3,941 852 589.14%
Tax -3,779 -1,857 -703 -4,290 -2,585 -1,193 -576 250.86%
NP 11,594 5,726 1,881 6,074 6,096 2,748 276 1111.17%
-
NP to SH 11,333 5,525 1,888 6,137 6,181 2,773 281 1078.70%
-
Tax Rate 24.58% 24.49% 27.21% 41.39% 29.78% 30.27% 67.61% -
Total Cost 276,518 171,978 83,381 360,614 276,897 174,697 84,677 120.26%
-
Net Worth 158,285 152,291 152,105 151,658 151,371 149,315 150,273 3.52%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - 3,486 - - - -
Div Payout % - - - 56.82% - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 158,285 152,291 152,105 151,658 151,371 149,315 150,273 3.52%
NOSH 58,842 59,027 59,184 59,707 60,068 60,945 61,086 -2.46%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 4.02% 3.22% 2.21% 1.66% 2.15% 1.55% 0.32% -
ROE 7.16% 3.63% 1.24% 4.05% 4.08% 1.86% 0.19% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 489.64 301.05 144.06 614.14 471.12 291.16 139.07 131.61%
EPS 19.26 9.36 3.19 10.14 10.29 4.55 0.46 1108.52%
DPS 0.00 0.00 0.00 5.84 0.00 0.00 0.00 -
NAPS 2.69 2.58 2.57 2.54 2.52 2.45 2.46 6.14%
Adjusted Per Share Value based on latest NOSH - 61,250
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 472.31 291.32 139.77 601.13 463.92 290.89 139.27 125.89%
EPS 18.58 9.06 3.10 10.06 10.13 4.55 0.46 1079.87%
DPS 0.00 0.00 0.00 5.72 0.00 0.00 0.00 -
NAPS 2.5948 2.4966 2.4935 2.4862 2.4815 2.4478 2.4635 3.52%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.12 1.36 1.32 1.44 1.73 1.79 2.00 -
P/RPS 0.23 0.45 0.92 0.23 0.37 0.61 1.44 -70.59%
P/EPS 5.82 14.53 41.38 14.01 16.81 39.34 434.78 -94.37%
EY 17.20 6.88 2.42 7.14 5.95 2.54 0.23 1679.68%
DY 0.00 0.00 0.00 4.06 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.51 0.57 0.69 0.73 0.81 -35.48%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 24/04/08 24/01/08 29/10/07 26/07/07 27/04/07 26/01/07 30/10/06 -
Price 1.11 1.25 1.39 1.54 1.57 1.82 1.88 -
P/RPS 0.23 0.42 0.96 0.25 0.33 0.63 1.35 -69.30%
P/EPS 5.76 13.35 43.57 14.98 15.26 40.00 408.70 -94.18%
EY 17.35 7.49 2.29 6.67 6.55 2.50 0.24 1639.90%
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.54 0.61 0.62 0.74 0.76 -33.75%

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