[SUIWAH] YoY Annualized Quarter Result on 30-Nov-2006 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 393.42%
YoY- -74.9%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 383,482 375,246 355,408 354,890 413,874 403,272 324,108 2.84%
PBT 13,152 19,448 15,166 7,882 26,534 31,966 16,284 -3.49%
Tax -3,306 -4,750 -3,714 -2,386 -4,456 -8,856 -6,636 -10.95%
NP 9,846 14,698 11,452 5,496 22,078 23,110 9,648 0.33%
-
NP to SH 9,606 13,940 11,050 5,546 22,096 23,110 9,648 -0.07%
-
Tax Rate 25.14% 24.42% 24.49% 30.27% 16.79% 27.70% 40.75% -
Total Cost 373,636 360,548 343,956 349,394 391,796 380,162 314,460 2.91%
-
Net Worth 163,371 159,015 152,291 149,315 121,935 102,932 66,762 16.06%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 163,371 159,015 152,291 149,315 121,935 102,932 66,762 16.06%
NOSH 57,728 58,034 59,027 60,945 60,967 47,434 40,708 5.98%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 2.57% 3.92% 3.22% 1.55% 5.33% 5.73% 2.98% -
ROE 5.88% 8.77% 7.26% 3.71% 18.12% 22.45% 14.45% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 664.29 646.59 602.10 582.31 678.84 850.17 796.16 -2.97%
EPS 16.64 24.02 18.72 9.10 36.24 48.72 23.70 -5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.74 2.58 2.45 2.00 2.17 1.64 9.51%
Adjusted Per Share Value based on latest NOSH - 60,929
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 628.66 615.16 582.64 581.79 678.48 661.10 531.32 2.84%
EPS 15.75 22.85 18.11 9.09 36.22 37.89 15.82 -0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6782 2.6068 2.4966 2.4478 1.9989 1.6874 1.0945 16.06%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 1.33 1.03 1.36 1.79 2.15 3.70 3.24 -
P/RPS 0.20 0.16 0.23 0.31 0.32 0.44 0.41 -11.26%
P/EPS 7.99 4.29 7.26 19.67 5.93 7.59 13.67 -8.55%
EY 12.51 23.32 13.76 5.08 16.86 13.17 7.31 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.53 0.73 1.08 1.71 1.98 -21.29%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/01/10 22/01/09 24/01/08 26/01/07 20/01/06 27/01/05 15/01/04 -
Price 1.50 1.09 1.25 1.82 2.01 2.88 3.68 -
P/RPS 0.23 0.17 0.21 0.31 0.30 0.34 0.46 -10.90%
P/EPS 9.01 4.54 6.68 20.00 5.55 5.91 15.53 -8.66%
EY 11.09 22.04 14.98 5.00 18.03 16.92 6.44 9.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.40 0.48 0.74 1.01 1.33 2.24 -21.33%

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