[SUIWAH] QoQ TTM Result on 30-Nov-2006 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- -19.05%
YoY- -43.68%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 366,997 366,688 365,577 374,424 389,735 403,916 420,829 -8.69%
PBT 12,096 10,364 13,033 17,333 21,411 26,659 29,397 -44.58%
Tax -4,417 -4,290 -2,750 -3,180 -3,898 -4,215 -4,573 -2.28%
NP 7,679 6,074 10,283 14,153 17,513 22,444 24,824 -54.16%
-
NP to SH 7,744 6,137 10,377 14,191 17,531 22,466 24,837 -53.92%
-
Tax Rate 36.52% 41.39% 21.10% 18.35% 18.21% 15.81% 15.56% -
Total Cost 359,318 360,614 355,294 360,271 372,222 381,472 396,005 -6.25%
-
Net Worth 152,105 155,575 151,466 149,276 150,273 121,974 121,981 15.80%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 3,577 3,577 3,073 3,073 3,073 3,073 2,378 31.18%
Div Payout % 46.19% 58.29% 29.62% 21.66% 17.53% 13.68% 9.57% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 152,105 155,575 151,466 149,276 150,273 121,974 121,981 15.80%
NOSH 59,184 61,250 60,105 60,929 61,086 60,987 60,990 -1.97%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 2.09% 1.66% 2.81% 3.78% 4.49% 5.56% 5.90% -
ROE 5.09% 3.94% 6.85% 9.51% 11.67% 18.42% 20.36% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 620.09 598.67 608.22 614.52 638.00 662.30 689.99 -6.85%
EPS 13.08 10.02 17.26 23.29 28.70 36.84 40.72 -52.99%
DPS 6.04 5.84 5.04 5.04 5.04 5.04 3.90 33.75%
NAPS 2.57 2.54 2.52 2.45 2.46 2.00 2.00 18.14%
Adjusted Per Share Value based on latest NOSH - 60,929
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 601.63 601.13 599.31 613.81 638.91 662.16 689.88 -8.69%
EPS 12.70 10.06 17.01 23.26 28.74 36.83 40.72 -53.91%
DPS 5.86 5.86 5.04 5.04 5.04 5.04 3.90 31.08%
NAPS 2.4935 2.5504 2.4831 2.4472 2.4635 1.9996 1.9997 15.80%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.32 1.44 1.73 1.79 2.00 2.00 2.13 -
P/RPS 0.21 0.24 0.28 0.29 0.31 0.30 0.31 -22.81%
P/EPS 10.09 14.37 10.02 7.69 6.97 5.43 5.23 54.78%
EY 9.91 6.96 9.98 13.01 14.35 18.42 19.12 -35.39%
DY 4.58 4.06 2.91 2.82 2.52 2.52 1.83 84.02%
P/NAPS 0.51 0.57 0.69 0.73 0.81 1.00 1.07 -38.89%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 26/07/07 27/04/07 26/01/07 30/10/06 26/07/06 26/04/06 -
Price 1.39 1.54 1.57 1.82 1.88 2.02 2.27 -
P/RPS 0.22 0.26 0.26 0.30 0.29 0.30 0.33 -23.62%
P/EPS 10.62 15.37 9.09 7.81 6.55 5.48 5.57 53.58%
EY 9.41 6.51 11.00 12.80 15.27 18.24 17.94 -34.88%
DY 4.35 3.79 3.21 2.77 2.68 2.50 1.72 85.31%
P/NAPS 0.54 0.61 0.62 0.74 0.76 1.01 1.14 -39.15%

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