[SUIWAH] QoQ Quarter Result on 28-Feb-2007 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 36.76%
YoY- -52.81%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 92,442 85,262 83,695 105,548 92,492 84,953 82,584 7.80%
PBT 4,999 2,584 1,683 4,740 3,089 852 4,352 9.67%
Tax -1,154 -703 -1,705 -1,392 -617 -576 -165 265.28%
NP 3,845 1,881 -22 3,348 2,472 276 4,187 -5.51%
-
NP to SH 3,637 1,888 -44 3,408 2,492 281 4,196 -9.08%
-
Tax Rate 23.08% 27.21% 101.31% 29.37% 19.97% 67.61% 3.79% -
Total Cost 88,597 83,381 83,717 102,200 90,020 84,677 78,397 8.48%
-
Net Worth 151,835 152,105 155,575 151,466 149,276 150,273 121,974 15.70%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 3,577 - - - 3,073 -
Div Payout % - - 0.00% - - - 73.25% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 151,835 152,105 155,575 151,466 149,276 150,273 121,974 15.70%
NOSH 58,851 59,184 61,250 60,105 60,929 61,086 60,987 -2.34%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 4.16% 2.21% -0.03% 3.17% 2.67% 0.32% 5.07% -
ROE 2.40% 1.24% -0.03% 2.25% 1.67% 0.19% 3.44% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 157.08 144.06 136.64 175.60 151.80 139.07 135.41 10.39%
EPS 6.18 3.19 -0.07 5.67 4.09 0.46 6.88 -6.89%
DPS 0.00 0.00 5.84 0.00 0.00 0.00 5.04 -
NAPS 2.58 2.57 2.54 2.52 2.45 2.46 2.00 18.48%
Adjusted Per Share Value based on latest NOSH - 60,105
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 151.54 139.77 137.20 173.03 151.63 139.27 135.38 7.79%
EPS 5.96 3.10 -0.07 5.59 4.09 0.46 6.88 -9.11%
DPS 0.00 0.00 5.86 0.00 0.00 0.00 5.04 -
NAPS 2.4891 2.4935 2.5504 2.4831 2.4472 2.4635 1.9996 15.70%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.36 1.32 1.44 1.73 1.79 2.00 2.00 -
P/RPS 0.87 0.92 1.05 0.99 1.18 1.44 1.48 -29.80%
P/EPS 22.01 41.38 -2,004.55 30.51 43.77 434.78 29.07 -16.91%
EY 4.54 2.42 -0.05 3.28 2.28 0.23 3.44 20.29%
DY 0.00 0.00 4.06 0.00 0.00 0.00 2.52 -
P/NAPS 0.53 0.51 0.57 0.69 0.73 0.81 1.00 -34.48%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 24/01/08 29/10/07 26/07/07 27/04/07 26/01/07 30/10/06 26/07/06 -
Price 1.25 1.39 1.54 1.57 1.82 1.88 2.02 -
P/RPS 0.80 0.96 1.13 0.89 1.20 1.35 1.49 -33.91%
P/EPS 20.23 43.57 -2,143.75 27.69 44.50 408.70 29.36 -21.97%
EY 4.94 2.29 -0.05 3.61 2.25 0.24 3.41 28.00%
DY 0.00 0.00 3.79 0.00 0.00 0.00 2.50 -
P/NAPS 0.48 0.54 0.61 0.62 0.74 0.76 1.01 -39.07%

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