[SUIWAH] QoQ TTM 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- -26.88%
YoY- -58.22%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 366,947 366,997 366,688 365,577 374,424 389,735 403,916 -6.19%
PBT 14,006 12,096 10,364 13,033 17,333 21,411 26,659 -34.86%
Tax -4,954 -4,417 -4,290 -2,750 -3,180 -3,898 -4,215 11.36%
NP 9,052 7,679 6,074 10,283 14,153 17,513 22,444 -45.38%
-
NP to SH 8,889 7,744 6,137 10,377 14,191 17,531 22,466 -46.07%
-
Tax Rate 35.37% 36.52% 41.39% 21.10% 18.35% 18.21% 15.81% -
Total Cost 357,895 359,318 360,614 355,294 360,271 372,222 381,472 -4.16%
-
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 3,577 3,577 3,073 3,073 3,073 3,073 10.64%
Div Payout % 40.24% 46.19% 58.29% 29.62% 21.66% 17.53% 13.68% -
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 2.47% 2.09% 1.66% 2.81% 3.78% 4.49% 5.56% -
ROE 5.85% 5.09% 3.94% 6.85% 9.51% 11.67% 18.42% -
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 623.52 620.09 598.67 608.22 614.52 638.00 662.30 -3.93%
EPS 15.10 13.08 10.02 17.26 23.29 28.70 36.84 -44.79%
DPS 6.08 6.04 5.84 5.04 5.04 5.04 5.04 13.30%
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 601.55 601.63 601.13 599.31 613.81 638.91 662.16 -6.19%
EPS 14.57 12.70 10.06 17.01 23.26 28.74 36.83 -46.07%
DPS 5.86 5.86 5.86 5.04 5.04 5.04 5.04 10.56%
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 0.22 0.21 0.24 0.28 0.29 0.31 0.30 -18.66%
P/EPS 9.00 10.09 14.37 10.02 7.69 6.97 5.43 40.01%
EY 11.11 9.91 6.96 9.98 13.01 14.35 18.42 -28.59%
DY 4.47 4.58 4.06 2.91 2.82 2.52 2.52 46.48%
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 0.20 0.22 0.26 0.26 0.30 0.29 0.30 -23.66%
P/EPS 8.28 10.62 15.37 9.09 7.81 6.55 5.48 31.64%
EY 12.08 9.41 6.51 11.00 12.80 15.27 18.24 -24.00%
DY 4.86 4.35 3.79 3.21 2.77 2.68 2.50 55.69%
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