[SUIWAH] QoQ Quarter Result on 31-May-2006 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- -41.9%
YoY- -36.1%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 105,548 92,492 84,953 82,584 114,395 107,803 99,134 4.28%
PBT 4,740 3,089 852 4,352 9,040 7,167 6,100 -15.51%
Tax -1,392 -617 -576 -165 -1,822 -1,335 -893 34.54%
NP 3,348 2,472 276 4,187 7,218 5,832 5,207 -25.56%
-
NP to SH 3,408 2,492 281 4,196 7,222 5,832 5,216 -24.76%
-
Tax Rate 29.37% 19.97% 67.61% 3.79% 20.15% 18.63% 14.64% -
Total Cost 102,200 90,020 84,677 78,397 107,177 101,971 93,927 5.80%
-
Net Worth 151,466 149,276 150,273 121,974 121,981 121,985 129,181 11.22%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - 3,073 - - - -
Div Payout % - - - 73.25% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 151,466 149,276 150,273 121,974 121,981 121,985 129,181 11.22%
NOSH 60,105 60,929 61,086 60,987 60,990 60,992 60,934 -0.91%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 3.17% 2.67% 0.32% 5.07% 6.31% 5.41% 5.25% -
ROE 2.25% 1.67% 0.19% 3.44% 5.92% 4.78% 4.04% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 175.60 151.80 139.07 135.41 187.56 176.75 162.69 5.23%
EPS 5.67 4.09 0.46 6.88 11.84 9.56 8.56 -24.07%
DPS 0.00 0.00 0.00 5.04 0.00 0.00 0.00 -
NAPS 2.52 2.45 2.46 2.00 2.00 2.00 2.12 12.24%
Adjusted Per Share Value based on latest NOSH - 60,987
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 173.03 151.63 139.27 135.38 187.53 176.73 162.51 4.28%
EPS 5.59 4.09 0.46 6.88 11.84 9.56 8.55 -24.72%
DPS 0.00 0.00 0.00 5.04 0.00 0.00 0.00 -
NAPS 2.4831 2.4472 2.4635 1.9996 1.9997 1.9998 2.1177 11.22%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.73 1.79 2.00 2.00 2.13 2.15 2.59 -
P/RPS 0.99 1.18 1.44 1.48 1.14 1.22 1.59 -27.14%
P/EPS 30.51 43.77 434.78 29.07 17.99 22.49 30.26 0.55%
EY 3.28 2.28 0.23 3.44 5.56 4.45 3.31 -0.60%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.81 1.00 1.07 1.08 1.22 -31.68%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 26/01/07 30/10/06 26/07/06 26/04/06 20/01/06 28/10/05 -
Price 1.57 1.82 1.88 2.02 2.27 2.01 2.30 -
P/RPS 0.89 1.20 1.35 1.49 1.21 1.14 1.41 -26.47%
P/EPS 27.69 44.50 408.70 29.36 19.17 21.02 26.87 2.02%
EY 3.61 2.25 0.24 3.41 5.22 4.76 3.72 -1.98%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.76 1.01 1.14 1.01 1.08 -30.99%

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