[SUIWAH] YoY Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 48.6%
YoY- -66.22%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 427,554 380,784 384,149 377,324 428,442 423,068 343,672 3.70%
PBT 16,785 18,492 20,497 11,574 29,780 33,741 21,078 -3.72%
Tax -3,905 -4,804 -5,038 -3,446 -5,400 -8,228 -8,564 -12.26%
NP 12,880 13,688 15,458 8,128 24,380 25,513 12,514 0.48%
-
NP to SH 12,720 13,257 15,110 8,241 24,397 25,513 12,514 0.27%
-
Tax Rate 23.26% 25.98% 24.58% 29.77% 18.13% 24.39% 40.63% -
Total Cost 414,674 367,096 368,690 369,196 404,062 397,554 331,157 3.81%
-
Net Worth 167,945 161,660 158,285 151,371 121,991 113,318 71,636 15.25%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 167,945 161,660 158,285 151,371 121,991 113,318 71,636 15.25%
NOSH 57,713 57,942 58,842 60,068 60,995 58,714 40,702 5.98%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 3.01% 3.59% 4.02% 2.15% 5.69% 6.03% 3.64% -
ROE 7.57% 8.20% 9.55% 5.44% 20.00% 22.51% 17.47% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 740.83 657.17 652.85 628.16 702.42 720.55 844.35 -2.15%
EPS 22.04 22.88 25.68 13.72 40.00 43.45 30.75 -5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.79 2.69 2.52 2.00 1.93 1.76 8.73%
Adjusted Per Share Value based on latest NOSH - 60,105
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 700.91 624.24 629.75 618.56 702.37 693.55 563.40 3.70%
EPS 20.85 21.73 24.77 13.51 40.00 41.83 20.52 0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7532 2.6502 2.5948 2.4815 1.9999 1.8577 1.1744 15.25%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.25 1.05 1.12 1.73 2.13 2.81 3.74 -
P/RPS 0.17 0.16 0.17 0.28 0.30 0.39 0.44 -14.65%
P/EPS 5.67 4.59 4.36 12.61 5.33 6.47 12.16 -11.93%
EY 17.63 21.79 22.93 7.93 18.78 15.46 8.22 13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.42 0.69 1.07 1.46 2.13 -23.39%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 24/04/09 24/04/08 27/04/07 26/04/06 28/04/05 15/04/04 -
Price 1.35 1.00 1.11 1.57 2.27 2.60 3.34 -
P/RPS 0.18 0.15 0.17 0.25 0.32 0.36 0.40 -12.45%
P/EPS 6.13 4.37 4.32 11.44 5.68 5.98 10.86 -9.08%
EY 16.33 22.88 23.14 8.74 17.62 16.71 9.21 10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.41 0.62 1.14 1.35 1.90 -21.04%

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