[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
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 371,807 366,947 366,997 366,688 365,577 374,424 389,735 -3.09%
PBT 17,056 14,006 12,096 10,364 13,033 17,333 21,411 -14.07%
Tax -5,484 -4,954 -4,417 -4,290 -2,750 -3,180 -3,898 25.58%
NP 11,572 9,052 7,679 6,074 10,283 14,153 17,513 -24.15%
-
NP to SH 11,289 8,889 7,744 6,137 10,377 14,191 17,531 -25.44%
-
Tax Rate 32.15% 35.37% 36.52% 41.39% 21.10% 18.35% 18.21% -
Total Cost 360,235 357,895 359,318 360,614 355,294 360,271 372,222 -2.16%
-
Net Worth 157,495 151,835 152,105 155,575 151,466 149,276 150,273 3.18%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 3,577 3,577 3,577 3,577 3,073 3,073 3,073 10.66%
Div Payout % 31.69% 40.24% 46.19% 58.29% 29.62% 21.66% 17.53% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 157,495 151,835 152,105 155,575 151,466 149,276 150,273 3.18%
NOSH 58,548 58,851 59,184 61,250 60,105 60,929 61,086 -2.79%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 3.11% 2.47% 2.09% 1.66% 2.81% 3.78% 4.49% -
ROE 7.17% 5.85% 5.09% 3.94% 6.85% 9.51% 11.67% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 635.04 623.52 620.09 598.67 608.22 614.52 638.00 -0.30%
EPS 19.28 15.10 13.08 10.02 17.26 23.29 28.70 -23.31%
DPS 6.11 6.08 6.04 5.84 5.04 5.04 5.04 13.70%
NAPS 2.69 2.58 2.57 2.54 2.52 2.45 2.46 6.14%
Adjusted Per Share Value based on latest NOSH - 61,250
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 609.52 601.55 601.63 601.13 599.31 613.81 638.91 -3.09%
EPS 18.51 14.57 12.70 10.06 17.01 23.26 28.74 -25.44%
DPS 5.86 5.86 5.86 5.86 5.04 5.04 5.04 10.58%
NAPS 2.5819 2.4891 2.4935 2.5504 2.4831 2.4472 2.4635 3.18%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
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%
P/EPS 5.81 9.00 10.09 14.37 10.02 7.69 6.97 -11.43%
EY 17.22 11.11 9.91 6.96 9.98 13.01 14.35 12.93%
DY 5.45 4.47 4.58 4.06 2.91 2.82 2.52 67.31%
P/NAPS 0.42 0.53 0.51 0.57 0.69 0.73 0.81 -35.48%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
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%
P/EPS 5.76 8.28 10.62 15.37 9.09 7.81 6.55 -8.21%
EY 17.37 12.08 9.41 6.51 11.00 12.80 15.27 8.97%
DY 5.50 4.86 4.35 3.79 3.21 2.77 2.68 61.56%
P/NAPS 0.41 0.48 0.54 0.61 0.62 0.74 0.76 -33.75%

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