[SUIWAH] QoQ TTM 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- 14.79%

YoY- -37.36%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
TTM Result
Revenue	378,969	373,813	371,807	366,947	366,997	366,688	365,577	2.41%
YoY %	1.38%	0.54%	1.32%	-0.01%	0.08%	0.30%	-	-
Horiz. %	103.66%	102.25%	101.70%	100.37%	100.39%	100.30%	100.00%	-
PBT	15,492	15,196	17,056	14,006	12,096	10,364	13,033	12.15%
YoY %	1.95%	-10.91%	21.78%	15.79%	16.71%	-20.48%	-	-
Horiz. %	118.87%	116.60%	130.87%	107.47%	92.81%	79.52%	100.00%	-
Tax	-4,523	-4,461	-5,484	-4,954	-4,417	-4,290	-2,750	39.12%
YoY %	-1.39%	18.65%	-10.70%	-12.16%	-2.96%	-56.00%	-	-
Horiz. %	164.47%	162.22%	199.42%	180.15%	160.62%	156.00%	100.00%	-
NP	10,969	10,735	11,572	9,052	7,679	6,074	10,283	4.37%
YoY %	2.18%	-7.23%	27.84%	17.88%	26.42%	-40.93%	-	-
Horiz. %	106.67%	104.40%	112.54%	88.03%	74.68%	59.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,518	10,386	11,289	8,889	7,744	6,137	10,377	0.89%
YoY %	1.27%	-8.00%	27.00%	14.79%	26.19%	-40.86%	-	-
Horiz. %	101.36%	100.09%	108.79%	85.66%	74.63%	59.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.20%	29.36%	32.15%	35.37%	36.52%	41.39%	21.10%	-
YoY %	-0.54%	-8.68%	-9.10%	-3.15%	-11.77%	96.16%	-	-
Horiz. %	138.39%	139.15%	152.37%	167.63%	173.08%	196.16%	100.00%	-
Total Cost	368,000	363,078	360,235	357,895	359,318	360,614	355,294	2.35%
YoY %	1.36%	0.79%	0.65%	-0.40%	-0.36%	1.50%	-	-
Horiz. %	103.58%	102.19%	101.39%	100.73%	101.13%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	157,757	155,900	157,495	151,835	152,105	155,575	151,466	2.73%
YoY %	1.19%	-1.01%	3.73%	-0.18%	-2.23%	2.71%	-	-
Horiz. %	104.15%	102.93%	103.98%	100.24%	100.42%	102.71%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Dividend
Div	3,503	3,503	3,577	3,577	3,577	3,577	3,073	9.08%
YoY %	0.00%	-2.07%	0.00%	0.00%	0.00%	16.40%	-	-
Horiz. %	113.99%	113.99%	116.40%	116.40%	116.40%	116.40%	100.00%	-
Div Payout %	33.31%	33.73%	31.69%	40.24%	46.19%	58.29%	29.62%	-
YoY %	-1.25%	6.44%	-21.25%	-12.88%	-20.76%	96.79%	-	-
Horiz. %	112.46%	113.88%	106.99%	135.85%	155.94%	196.79%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Equity
Net Worth	157,757	155,900	157,495	151,835	152,105	155,575	151,466	2.73%
YoY %	1.19%	-1.01%	3.73%	-0.18%	-2.23%	2.71%	-	-
Horiz. %	104.15%	102.93%	103.98%	100.24%	100.42%	102.71%	100.00%	-
NOSH	58,213	58,389	58,548	58,851	59,184	61,250	60,105	-2.10%
YoY %	-0.30%	-0.27%	-0.51%	-0.56%	-3.37%	1.90%	-	-
Horiz. %	96.85%	97.14%	97.41%	97.91%	98.47%	101.90%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Ratio Analysis
NP Margin	2.89%	2.87%	3.11%	2.47%	2.09%	1.66%	2.81%	-
YoY %	0.70%	-7.72%	25.91%	18.18%	25.90%	-40.93%	-	-
Horiz. %	102.85%	102.14%	110.68%	87.90%	74.38%	59.07%	100.00%	-
ROE	6.67%	6.66%	7.17%	5.85%	5.09%	3.94%	6.85%	-
YoY %	0.15%	-7.11%	22.56%	14.93%	29.19%	-42.48%	-	-
Horiz. %	97.37%	97.23%	104.67%	85.40%	74.31%	57.52%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Per Share
RPS	651.00	640.20	635.04	623.52	620.09	598.67	608.22	4.61%
YoY %	1.69%	0.81%	1.85%	0.55%	3.58%	-1.57%	-	-
Horiz. %	107.03%	105.26%	104.41%	102.52%	101.95%	98.43%	100.00%	-
EPS	18.07	17.79	19.28	15.10	13.08	10.02	17.26	3.09%
YoY %	1.57%	-7.73%	27.68%	15.44%	30.54%	-41.95%	-	-
Horiz. %	104.69%	103.07%	111.70%	87.49%	75.78%	58.05%	100.00%	-
DPS	6.00	6.00	6.11	6.08	6.04	5.84	5.04	12.26%
YoY %	0.00%	-1.80%	0.49%	0.66%	3.42%	15.87%	-	-
Horiz. %	119.05%	119.05%	121.23%	120.63%	119.84%	115.87%	100.00%	-
NAPS	2.71	2.67	2.69	2.58	2.57	2.54	2.52	4.94%
YoY %	1.50%	-0.74%	4.26%	0.39%	1.18%	0.79%	-	-
Horiz. %	107.54%	105.95%	106.75%	102.38%	101.98%	100.79%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 58,851
RPS	621.26	612.81	609.52	601.55	601.63	601.13	599.31	2.41%
YoY %	1.38%	0.54%	1.32%	-0.01%	0.08%	0.30%	-	-
Horiz. %	103.66%	102.25%	101.70%	100.37%	100.39%	100.30%	100.00%	-
EPS	17.24	17.03	18.51	14.57	12.70	10.06	17.01	0.89%
YoY %	1.23%	-8.00%	27.04%	14.72%	26.24%	-40.86%	-	-
Horiz. %	101.35%	100.12%	108.82%	85.66%	74.66%	59.14%	100.00%	-
DPS	5.74	5.74	5.86	5.86	5.86	5.86	5.04	9.01%
YoY %	0.00%	-2.05%	0.00%	0.00%	0.00%	16.27%	-	-
Horiz. %	113.89%	113.89%	116.27%	116.27%	116.27%	116.27%	100.00%	-
NAPS	2.5862	2.5558	2.5819	2.4891	2.4935	2.5504	2.4831	2.73%
YoY %	1.19%	-1.01%	3.73%	-0.18%	-2.23%	2.71%	-	-
Horiz. %	104.15%	102.93%	103.98%	100.24%	100.42%	102.71%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
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	0.18	0.19	0.18	0.22	0.21	0.24	0.28	-25.41%
YoY %	-5.26%	5.56%	-18.18%	4.76%	-12.50%	-14.29%	-	-
Horiz. %	64.29%	67.86%	64.29%	78.57%	75.00%	85.71%	100.00%	-
P/EPS	6.53	6.92	5.81	9.00	10.09	14.37	10.02	-24.73%
YoY %	-5.64%	19.10%	-35.44%	-10.80%	-29.78%	43.41%	-	-
Horiz. %	65.17%	69.06%	57.98%	89.82%	100.70%	143.41%	100.00%	-
EY	15.31	14.46	17.22	11.11	9.91	6.96	9.98	32.84%
YoY %	5.88%	-16.03%	55.00%	12.11%	42.39%	-30.26%	-	-
Horiz. %	153.41%	144.89%	172.55%	111.32%	99.30%	69.74%	100.00%	-
DY	5.08	4.88	5.45	4.47	4.58	4.06	2.91	44.73%
YoY %	4.10%	-10.46%	21.92%	-2.40%	12.81%	39.52%	-	-
Horiz. %	174.57%	167.70%	187.29%	153.61%	157.39%	139.52%	100.00%	-
P/NAPS	0.44	0.46	0.42	0.53	0.51	0.57	0.69	-25.81%
YoY %	-4.35%	9.52%	-20.75%	3.92%	-10.53%	-17.39%	-	-
Horiz. %	63.77%	66.67%	60.87%	76.81%	73.91%	82.61%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Announcement Date
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	0.14	0.17	0.17	0.20	0.22	0.26	0.26	-33.68%
YoY %	-17.65%	0.00%	-15.00%	-9.09%	-15.38%	0.00%	-	-
Horiz. %	53.85%	65.38%	65.38%	76.92%	84.62%	100.00%	100.00%	-
P/EPS	5.20	6.18	5.76	8.28	10.62	15.37	9.09	-30.97%
YoY %	-15.86%	7.29%	-30.43%	-22.03%	-30.90%	69.09%	-	-
Horiz. %	57.21%	67.99%	63.37%	91.09%	116.83%	169.09%	100.00%	-
EY	19.22	16.17	17.37	12.08	9.41	6.51	11.00	44.82%
YoY %	18.86%	-6.91%	43.79%	28.37%	44.55%	-40.82%	-	-
Horiz. %	174.73%	147.00%	157.91%	109.82%	85.55%	59.18%	100.00%	-
DY	6.38	5.45	5.50	4.86	4.35	3.79	3.21	57.75%
YoY %	17.06%	-0.91%	13.17%	11.72%	14.78%	18.07%	-	-
Horiz. %	198.75%	169.78%	171.34%	151.40%	135.51%	118.07%	100.00%	-
P/NAPS	0.35	0.41	0.41	0.48	0.54	0.61	0.62	-31.57%
YoY %	-14.63%	0.00%	-14.58%	-11.11%	-11.48%	-1.61%	-	-
Horiz. %	56.45%	66.13%	66.13%	77.42%	87.10%	98.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos