[SUIWAH] QoQ TTM Result on 31-Aug-2007 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 26.19%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 373,813 371,807 366,947 366,997 366,688 365,577 374,424 -0.10%
PBT 15,196 17,056 14,006 12,096 10,364 13,033 17,333 -8.39%
Tax -4,461 -5,484 -4,954 -4,417 -4,290 -2,750 -3,180 25.28%
NP 10,735 11,572 9,052 7,679 6,074 10,283 14,153 -16.81%
-
NP to SH 10,386 11,289 8,889 7,744 6,137 10,377 14,191 -18.77%
-
Tax Rate 29.36% 32.15% 35.37% 36.52% 41.39% 21.10% 18.35% -
Total Cost 363,078 360,235 357,895 359,318 360,614 355,294 360,271 0.51%
-
Net Worth 155,900 157,495 151,835 152,105 155,575 151,466 149,276 2.93%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 3,503 3,577 3,577 3,577 3,577 3,073 3,073 9.11%
Div Payout % 33.73% 31.69% 40.24% 46.19% 58.29% 29.62% 21.66% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 155,900 157,495 151,835 152,105 155,575 151,466 149,276 2.93%
NOSH 58,389 58,548 58,851 59,184 61,250 60,105 60,929 -2.79%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 2.87% 3.11% 2.47% 2.09% 1.66% 2.81% 3.78% -
ROE 6.66% 7.17% 5.85% 5.09% 3.94% 6.85% 9.51% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 640.20 635.04 623.52 620.09 598.67 608.22 614.52 2.76%
EPS 17.79 19.28 15.10 13.08 10.02 17.26 23.29 -16.42%
DPS 6.00 6.11 6.08 6.04 5.84 5.04 5.04 12.31%
NAPS 2.67 2.69 2.58 2.57 2.54 2.52 2.45 5.89%
Adjusted Per Share Value based on latest NOSH - 59,184
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 612.81 609.52 601.55 601.63 601.13 599.31 613.81 -0.10%
EPS 17.03 18.51 14.57 12.70 10.06 17.01 23.26 -18.75%
DPS 5.74 5.86 5.86 5.86 5.86 5.04 5.04 9.04%
NAPS 2.5558 2.5819 2.4891 2.4935 2.5504 2.4831 2.4472 2.93%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.23 1.12 1.36 1.32 1.44 1.73 1.79 -
P/RPS 0.19 0.18 0.22 0.21 0.24 0.28 0.29 -24.54%
P/EPS 6.92 5.81 9.00 10.09 14.37 10.02 7.69 -6.78%
EY 14.46 17.22 11.11 9.91 6.96 9.98 13.01 7.29%
DY 4.88 5.45 4.47 4.58 4.06 2.91 2.82 44.09%
P/NAPS 0.46 0.42 0.53 0.51 0.57 0.69 0.73 -26.47%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/07/08 24/04/08 24/01/08 29/10/07 26/07/07 27/04/07 26/01/07 -
Price 1.10 1.11 1.25 1.39 1.54 1.57 1.82 -
P/RPS 0.17 0.17 0.20 0.22 0.26 0.26 0.30 -31.49%
P/EPS 6.18 5.76 8.28 10.62 15.37 9.09 7.81 -14.43%
EY 16.17 17.37 12.08 9.41 6.51 11.00 12.80 16.84%
DY 5.45 5.50 4.86 4.35 3.79 3.21 2.77 56.95%
P/NAPS 0.41 0.41 0.48 0.54 0.61 0.62 0.74 -32.51%

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