[SUIWAH] YoY Annual (Unaudited) 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
YoY- -72.72%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 413,776 368,050 373,813 366,688 403,916 416,798 350,854 2.78%
PBT 11,811 12,810 15,196 10,364 26,686 32,396 21,558 -9.53%
Tax -5,054 -2,071 -4,461 -4,290 -4,215 -6,694 -9,240 -9.56%
NP 6,757 10,739 10,735 6,074 22,471 25,702 12,318 -9.51%
-
NP to SH 6,647 10,648 10,386 6,137 22,493 25,702 12,318 -9.76%
-
Tax Rate 42.79% 16.17% 29.36% 41.39% 15.79% 20.66% 42.86% -
Total Cost 407,019 357,311 363,078 360,614 381,445 391,096 338,536 3.11%
-
Net Worth 162,697 162,077 156,840 151,658 149,435 120,329 74,876 13.80%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 3,461 3,473 3,524 3,486 3,074 - 20 135.97%
Div Payout % 52.08% 32.62% 33.94% 56.82% 13.67% - 0.17% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 162,697 162,077 156,840 151,658 149,435 120,329 74,876 13.80%
NOSH 57,694 57,884 58,741 59,707 60,994 59,275 40,693 5.98%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 1.63% 2.92% 2.87% 1.66% 5.56% 6.17% 3.51% -
ROE 4.09% 6.57% 6.62% 4.05% 15.05% 21.36% 16.45% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 717.19 635.83 636.37 614.14 662.22 703.15 862.18 -3.02%
EPS 11.52 18.40 17.68 10.14 36.87 43.36 30.27 -14.86%
DPS 6.00 6.00 6.00 5.84 5.04 0.00 0.05 122.00%
NAPS 2.82 2.80 2.67 2.54 2.45 2.03 1.84 7.37%
Adjusted Per Share Value based on latest NOSH - 61,250
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 678.32 603.36 612.81 601.13 662.16 683.28 575.17 2.78%
EPS 10.90 17.46 17.03 10.06 36.87 42.13 20.19 -9.75%
DPS 5.67 5.69 5.78 5.72 5.04 0.00 0.03 139.46%
NAPS 2.6672 2.657 2.5712 2.4862 2.4498 1.9726 1.2275 13.80%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 1.38 1.07 1.23 1.44 2.00 2.46 3.04 -
P/RPS 0.19 0.17 0.19 0.23 0.30 0.35 0.35 -9.67%
P/EPS 11.98 5.82 6.96 14.01 5.42 5.67 10.04 2.98%
EY 8.35 17.19 14.37 7.14 18.44 17.63 9.96 -2.89%
DY 4.35 5.61 4.88 4.06 2.52 0.00 0.02 145.13%
P/NAPS 0.49 0.38 0.46 0.57 0.82 1.21 1.65 -18.31%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 29/07/10 30/07/09 30/07/08 26/07/07 26/07/06 27/07/05 30/07/04 -
Price 1.59 1.20 1.10 1.54 2.02 2.45 3.06 -
P/RPS 0.22 0.19 0.17 0.25 0.31 0.35 0.35 -7.44%
P/EPS 13.80 6.52 6.22 14.98 5.48 5.65 10.11 5.32%
EY 7.25 15.33 16.07 6.67 18.26 17.70 9.89 -5.04%
DY 3.77 5.00 5.45 3.79 2.50 0.00 0.02 139.35%
P/NAPS 0.56 0.43 0.41 0.61 0.82 1.21 1.66 -16.55%

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