[SUIWAH] QoQ TTM Result on 31-May-2007 [#4]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

26-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

31-May-2007 [#4]

Profit Trend

QoQ- -40.86%

YoY- -72.68%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
TTM Result
Revenue	371,807	366,947	366,997	366,688	365,577	374,424	389,735	-3.09%
YoY %	1.32%	-0.01%	0.08%	0.30%	-2.36%	-3.93%	-	-
Horiz. %	95.40%	94.15%	94.17%	94.09%	93.80%	96.07%	100.00%	-
PBT	17,056	14,006	12,096	10,364	13,033	17,333	21,411	-14.07%
YoY %	21.78%	15.79%	16.71%	-20.48%	-24.81%	-19.05%	-	-
Horiz. %	79.66%	65.41%	56.49%	48.41%	60.87%	80.95%	100.00%	-
Tax	-5,484	-4,954	-4,417	-4,290	-2,750	-3,180	-3,898	25.58%
YoY %	-10.70%	-12.16%	-2.96%	-56.00%	13.52%	18.42%	-	-
Horiz. %	140.69%	127.09%	113.31%	110.06%	70.55%	81.58%	100.00%	-
NP	11,572	9,052	7,679	6,074	10,283	14,153	17,513	-24.15%
YoY %	27.84%	17.88%	26.42%	-40.93%	-27.34%	-19.19%	-	-
Horiz. %	66.08%	51.69%	43.85%	34.68%	58.72%	80.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,289	8,889	7,744	6,137	10,377	14,191	17,531	-25.44%
YoY %	27.00%	14.79%	26.19%	-40.86%	-26.88%	-19.05%	-	-
Horiz. %	64.39%	50.70%	44.17%	35.01%	59.19%	80.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.15%	35.37%	36.52%	41.39%	21.10%	18.35%	18.21%	-
YoY %	-9.10%	-3.15%	-11.77%	96.16%	14.99%	0.77%	-	-
Horiz. %	176.55%	194.23%	200.55%	227.29%	115.87%	100.77%	100.00%	-
Total Cost	360,235	357,895	359,318	360,614	355,294	360,271	372,222	-2.16%
YoY %	0.65%	-0.40%	-0.36%	1.50%	-1.38%	-3.21%	-	-
Horiz. %	96.78%	96.15%	96.53%	96.88%	95.45%	96.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	157,495	151,835	152,105	155,575	151,466	149,276	150,273	3.18%
YoY %	3.73%	-0.18%	-2.23%	2.71%	1.47%	-0.66%	-	-
Horiz. %	104.81%	101.04%	101.22%	103.53%	100.79%	99.34%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Dividend
Div	3,577	3,577	3,577	3,577	3,073	3,073	3,073	10.66%
YoY %	0.00%	0.00%	0.00%	16.40%	0.00%	0.00%	-	-
Horiz. %	116.40%	116.40%	116.40%	116.40%	100.00%	100.00%	100.00%	-
Div Payout %	31.69%	40.24%	46.19%	58.29%	29.62%	21.66%	17.53%	-
YoY %	-21.25%	-12.88%	-20.76%	96.79%	36.75%	23.56%	-	-
Horiz. %	180.78%	229.55%	263.49%	332.52%	168.97%	123.56%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Equity
Net Worth	157,495	151,835	152,105	155,575	151,466	149,276	150,273	3.18%
YoY %	3.73%	-0.18%	-2.23%	2.71%	1.47%	-0.66%	-	-
Horiz. %	104.81%	101.04%	101.22%	103.53%	100.79%	99.34%	100.00%	-
NOSH	58,548	58,851	59,184	61,250	60,105	60,929	61,086	-2.79%
YoY %	-0.51%	-0.56%	-3.37%	1.90%	-1.35%	-0.26%	-	-
Horiz. %	95.85%	96.34%	96.89%	100.27%	98.39%	99.74%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Ratio Analysis
NP Margin	3.11%	2.47%	2.09%	1.66%	2.81%	3.78%	4.49%	-
YoY %	25.91%	18.18%	25.90%	-40.93%	-25.66%	-15.81%	-	-
Horiz. %	69.27%	55.01%	46.55%	36.97%	62.58%	84.19%	100.00%	-
ROE	7.17%	5.85%	5.09%	3.94%	6.85%	9.51%	11.67%	-
YoY %	22.56%	14.93%	29.19%	-42.48%	-27.97%	-18.51%	-	-
Horiz. %	61.44%	50.13%	43.62%	33.76%	58.70%	81.49%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Per Share
RPS	635.04	623.52	620.09	598.67	608.22	614.52	638.00	-0.30%
YoY %	1.85%	0.55%	3.58%	-1.57%	-1.03%	-3.68%	-	-
Horiz. %	99.54%	97.73%	97.19%	93.84%	95.33%	96.32%	100.00%	-
EPS	19.28	15.10	13.08	10.02	17.26	23.29	28.70	-23.31%
YoY %	27.68%	15.44%	30.54%	-41.95%	-25.89%	-18.85%	-	-
Horiz. %	67.18%	52.61%	45.57%	34.91%	60.14%	81.15%	100.00%	-
DPS	6.11	6.08	6.04	5.84	5.04	5.04	5.04	13.70%
YoY %	0.49%	0.66%	3.42%	15.87%	0.00%	0.00%	-	-
Horiz. %	121.23%	120.63%	119.84%	115.87%	100.00%	100.00%	100.00%	-
NAPS	2.69	2.58	2.57	2.54	2.52	2.45	2.46	6.14%
YoY %	4.26%	0.39%	1.18%	0.79%	2.86%	-0.41%	-	-
Horiz. %	109.35%	104.88%	104.47%	103.25%	102.44%	99.59%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Adjusted Per Share Value based on latest NOSH - 61,250
RPS	609.52	601.55	601.63	601.13	599.31	613.81	638.91	-3.09%
YoY %	1.32%	-0.01%	0.08%	0.30%	-2.36%	-3.93%	-	-
Horiz. %	95.40%	94.15%	94.17%	94.09%	93.80%	96.07%	100.00%	-
EPS	18.51	14.57	12.70	10.06	17.01	23.26	28.74	-25.44%
YoY %	27.04%	14.72%	26.24%	-40.86%	-26.87%	-19.07%	-	-
Horiz. %	64.41%	50.70%	44.19%	35.00%	59.19%	80.93%	100.00%	-
DPS	5.86	5.86	5.86	5.86	5.04	5.04	5.04	10.58%
YoY %	0.00%	0.00%	0.00%	16.27%	0.00%	0.00%	-	-
Horiz. %	116.27%	116.27%	116.27%	116.27%	100.00%	100.00%	100.00%	-
NAPS	2.5819	2.4891	2.4935	2.5504	2.4831	2.4472	2.4635	3.18%
YoY %	3.73%	-0.18%	-2.23%	2.71%	1.47%	-0.66%	-	-
Horiz. %	104.81%	101.04%	101.22%	103.53%	100.80%	99.34%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	30/08/06	-
Price	1.12	1.36	1.32	1.44	1.73	1.79	2.00	-
P/RPS	0.18	0.22	0.21	0.24	0.28	0.29	0.31	-30.42%
YoY %	-18.18%	4.76%	-12.50%	-14.29%	-3.45%	-6.45%	-	-
Horiz. %	58.06%	70.97%	67.74%	77.42%	90.32%	93.55%	100.00%	-
P/EPS	5.81	9.00	10.09	14.37	10.02	7.69	6.97	-11.43%
YoY %	-35.44%	-10.80%	-29.78%	43.41%	30.30%	10.33%	-	-
Horiz. %	83.36%	129.12%	144.76%	206.17%	143.76%	110.33%	100.00%	-
EY	17.22	11.11	9.91	6.96	9.98	13.01	14.35	12.93%
YoY %	55.00%	12.11%	42.39%	-30.26%	-23.29%	-9.34%	-	-
Horiz. %	120.00%	77.42%	69.06%	48.50%	69.55%	90.66%	100.00%	-
DY	5.45	4.47	4.58	4.06	2.91	2.82	2.52	67.31%
YoY %	21.92%	-2.40%	12.81%	39.52%	3.19%	11.90%	-	-
Horiz. %	216.27%	177.38%	181.75%	161.11%	115.48%	111.90%	100.00%	-
P/NAPS	0.42	0.53	0.51	0.57	0.69	0.73	0.81	-35.48%
YoY %	-20.75%	3.92%	-10.53%	-17.39%	-5.48%	-9.88%	-	-
Horiz. %	51.85%	65.43%	62.96%	70.37%	85.19%	90.12%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Price Multiplier on Announcement Date
Date	24/04/08	24/01/08	29/10/07	26/07/07	27/04/07	26/01/07	30/10/06	-
Price	1.11	1.25	1.39	1.54	1.57	1.82	1.88	-
P/RPS	0.17	0.20	0.22	0.26	0.26	0.30	0.29	-29.97%
YoY %	-15.00%	-9.09%	-15.38%	0.00%	-13.33%	3.45%	-	-
Horiz. %	58.62%	68.97%	75.86%	89.66%	89.66%	103.45%	100.00%	-
P/EPS	5.76	8.28	10.62	15.37	9.09	7.81	6.55	-8.21%
YoY %	-30.43%	-22.03%	-30.90%	69.09%	16.39%	19.24%	-	-
Horiz. %	87.94%	126.41%	162.14%	234.66%	138.78%	119.24%	100.00%	-
EY	17.37	12.08	9.41	6.51	11.00	12.80	15.27	8.97%
YoY %	43.79%	28.37%	44.55%	-40.82%	-14.06%	-16.18%	-	-
Horiz. %	113.75%	79.11%	61.62%	42.63%	72.04%	83.82%	100.00%	-
DY	5.50	4.86	4.35	3.79	3.21	2.77	2.68	61.56%
YoY %	13.17%	11.72%	14.78%	18.07%	15.88%	3.36%	-	-
Horiz. %	205.22%	181.34%	162.31%	141.42%	119.78%	103.36%	100.00%	-
P/NAPS	0.41	0.48	0.54	0.61	0.62	0.74	0.76	-33.75%
YoY %	-14.58%	-11.11%	-11.48%	-1.61%	-16.22%	-2.63%	-	-
Horiz. %	53.95%	63.16%	71.05%	80.26%	81.58%	97.37%	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