[SUIWAH] QoQ 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- 92.64%
YoY- 45.95%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter 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 85,701 110,408 92,442 85,262 83,695 105,548 -9.75%
PBT 2,880 -177 7,790 4,999 2,584 1,683 4,740 -28.15%
Tax -765 -682 -1,922 -1,154 -703 -1,705 -1,392 -32.78%
NP 2,115 -859 5,868 3,845 1,881 -22 3,348 -26.27%
-
NP to SH 2,020 -947 5,808 3,637 1,888 -44 3,408 -29.32%
-
Tax Rate 26.56% - 24.67% 23.08% 27.21% 101.31% 29.37% -
Total Cost 88,303 86,560 104,540 88,597 83,381 83,717 102,200 -9.24%
-
Net Worth 157,757 155,900 157,495 151,835 152,105 155,575 151,466 2.73%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - 3,503 - - - 3,577 - -
Div Payout % - 0.00% - - - 0.00% - -
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 157,757 155,900 157,495 151,835 152,105 155,575 151,466 2.73%
NOSH 58,213 58,389 58,548 58,851 59,184 61,250 60,105 -2.10%
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% -1.00% 5.31% 4.16% 2.21% -0.03% 3.17% -
ROE 1.28% -0.61% 3.69% 2.40% 1.24% -0.03% 2.25% -
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 155.32 146.77 188.58 157.08 144.06 136.64 175.60 -7.82%
EPS 3.47 -1.62 9.92 6.18 3.19 -0.07 5.67 -27.80%
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 148.23 140.49 181.00 151.54 139.77 137.20 173.03 -9.75%
EPS 3.31 -1.55 9.52 5.96 3.10 -0.07 5.59 -29.37%
DPS 0.00 5.74 0.00 0.00 0.00 5.86 0.00 -
NAPS 2.5862 2.5558 2.5819 2.4891 2.4935 2.5504 2.4831 2.73%
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 0.84 0.59 0.87 0.92 1.05 0.99 -16.09%
P/EPS 34.01 -75.84 11.29 22.01 41.38 -2,004.55 30.51 7.47%
EY 2.94 -1.32 8.86 4.54 2.42 -0.05 3.28 -7.00%
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 0.75 0.59 0.80 0.96 1.13 0.89 -22.17%
P/EPS 27.09 -67.82 11.19 20.23 43.57 -2,143.75 27.69 -1.44%
EY 3.69 -1.47 8.94 4.94 2.29 -0.05 3.61 1.46%
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