[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

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Annualized Quarter Result
Revenue	383,482	375,246	355,408	354,890	413,874	403,272	324,108	2.84%
YoY %	2.19%	5.58%	0.15%	-14.25%	2.63%	24.43%	-	-
Horiz. %	118.32%	115.78%	109.66%	109.50%	127.70%	124.43%	100.00%	-
PBT	13,152	19,448	15,166	7,882	26,534	31,966	16,284	-3.49%
YoY %	-32.37%	28.23%	92.41%	-70.29%	-16.99%	96.30%	-	-
Horiz. %	80.77%	119.43%	93.13%	48.40%	162.95%	196.30%	100.00%	-
Tax	-3,306	-4,750	-3,714	-2,386	-4,456	-8,856	-6,636	-10.95%
YoY %	30.40%	-27.89%	-55.66%	46.45%	49.68%	-33.45%	-	-
Horiz. %	49.82%	71.58%	55.97%	35.96%	67.15%	133.45%	100.00%	-
NP	9,846	14,698	11,452	5,496	22,078	23,110	9,648	0.33%
YoY %	-33.01%	28.34%	108.37%	-75.11%	-4.47%	139.53%	-	-
Horiz. %	102.05%	152.34%	118.70%	56.97%	228.83%	239.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,606	13,940	11,050	5,546	22,096	23,110	9,648	-0.07%
YoY %	-31.09%	26.15%	99.24%	-74.90%	-4.39%	139.53%	-	-
Horiz. %	99.56%	144.49%	114.53%	57.48%	229.02%	239.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.14%	24.42%	24.49%	30.27%	16.79%	27.70%	40.75%	-
YoY %	2.95%	-0.29%	-19.09%	80.29%	-39.39%	-32.02%	-	-
Horiz. %	61.69%	59.93%	60.10%	74.28%	41.20%	67.98%	100.00%	-
Total Cost	373,636	360,548	343,956	349,394	391,796	380,162	314,460	2.91%
YoY %	3.63%	4.82%	-1.56%	-10.82%	3.06%	20.89%	-	-
Horiz. %	118.82%	114.66%	109.38%	111.11%	124.59%	120.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,371	159,015	152,291	149,315	121,935	102,932	66,762	16.06%
YoY %	2.74%	4.42%	1.99%	22.45%	18.46%	54.18%	-	-
Horiz. %	244.71%	238.18%	228.11%	223.65%	182.64%	154.18%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	163,371	159,015	152,291	149,315	121,935	102,932	66,762	16.06%
YoY %	2.74%	4.42%	1.99%	22.45%	18.46%	54.18%	-	-
Horiz. %	244.71%	238.18%	228.11%	223.65%	182.64%	154.18%	100.00%	-
NOSH	57,728	58,034	59,027	60,945	60,967	47,434	40,708	5.98%
YoY %	-0.53%	-1.68%	-3.15%	-0.04%	28.53%	16.52%	-	-
Horiz. %	141.81%	142.56%	145.00%	149.71%	149.77%	116.52%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	2.57%	3.92%	3.22%	1.55%	5.33%	5.73%	2.98%	-
YoY %	-34.44%	21.74%	107.74%	-70.92%	-6.98%	92.28%	-	-
Horiz. %	86.24%	131.54%	108.05%	52.01%	178.86%	192.28%	100.00%	-
ROE	5.88%	8.77%	7.26%	3.71%	18.12%	22.45%	14.45%	-
YoY %	-32.95%	20.80%	95.69%	-79.53%	-19.29%	55.36%	-	-
Horiz. %	40.69%	60.69%	50.24%	25.67%	125.40%	155.36%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	664.29	646.59	602.10	582.31	678.84	850.17	796.16	-2.97%
YoY %	2.74%	7.39%	3.40%	-14.22%	-20.15%	6.78%	-	-
Horiz. %	83.44%	81.21%	75.63%	73.14%	85.26%	106.78%	100.00%	-
EPS	16.64	24.02	18.72	9.10	36.24	48.72	23.70	-5.71%
YoY %	-30.72%	28.31%	105.71%	-74.89%	-25.62%	105.57%	-	-
Horiz. %	70.21%	101.35%	78.99%	38.40%	152.91%	205.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.83	2.74	2.58	2.45	2.00	2.17	1.64	9.51%
YoY %	3.28%	6.20%	5.31%	22.50%	-7.83%	32.32%	-	-
Horiz. %	172.56%	167.07%	157.32%	149.39%	121.95%	132.32%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 60,929
RPS	628.66	615.16	582.64	581.79	678.48	661.10	531.32	2.84%
YoY %	2.19%	5.58%	0.15%	-14.25%	2.63%	24.43%	-	-
Horiz. %	118.32%	115.78%	109.66%	109.50%	127.70%	124.43%	100.00%	-
EPS	15.75	22.85	18.11	9.09	36.22	37.89	15.82	-0.07%
YoY %	-31.07%	26.17%	99.23%	-74.90%	-4.41%	139.51%	-	-
Horiz. %	99.56%	144.44%	114.48%	57.46%	228.95%	239.51%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6782	2.6068	2.4966	2.4478	1.9989	1.6874	1.0945	16.06%
YoY %	2.74%	4.41%	1.99%	22.46%	18.46%	54.17%	-	-
Horiz. %	244.70%	238.17%	228.10%	223.65%	182.63%	154.17%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	25.00%	-30.43%	-25.81%	-3.12%	-27.27%	7.32%	-	-
Horiz. %	48.78%	39.02%	56.10%	75.61%	78.05%	107.32%	100.00%	-
P/EPS	7.99	4.29	7.26	19.67	5.93	7.59	13.67	-8.55%
YoY %	86.25%	-40.91%	-63.09%	231.70%	-21.87%	-44.48%	-	-
Horiz. %	58.45%	31.38%	53.11%	143.89%	43.38%	55.52%	100.00%	-
EY	12.51	23.32	13.76	5.08	16.86	13.17	7.31	9.35%
YoY %	-46.36%	69.48%	170.87%	-69.87%	28.02%	80.16%	-	-
Horiz. %	171.14%	319.02%	188.24%	69.49%	230.64%	180.16%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.47	0.38	0.53	0.73	1.08	1.71	1.98	-21.29%
YoY %	23.68%	-28.30%	-27.40%	-32.41%	-36.84%	-13.64%	-	-
Horiz. %	23.74%	19.19%	26.77%	36.87%	54.55%	86.36%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	35.29%	-19.05%	-32.26%	3.33%	-11.76%	-26.09%	-	-
Horiz. %	50.00%	36.96%	45.65%	67.39%	65.22%	73.91%	100.00%	-
P/EPS	9.01	4.54	6.68	20.00	5.55	5.91	15.53	-8.66%
YoY %	98.46%	-32.04%	-66.60%	260.36%	-6.09%	-61.94%	-	-
Horiz. %	58.02%	29.23%	43.01%	128.78%	35.74%	38.06%	100.00%	-
EY	11.09	22.04	14.98	5.00	18.03	16.92	6.44	9.47%
YoY %	-49.68%	47.13%	199.60%	-72.27%	6.56%	162.73%	-	-
Horiz. %	172.20%	342.24%	232.61%	77.64%	279.97%	262.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.40	0.48	0.74	1.01	1.33	2.24	-21.33%
YoY %	32.50%	-16.67%	-35.14%	-26.73%	-24.06%	-40.62%	-	-
Horiz. %	23.66%	17.86%	21.43%	33.04%	45.09%	59.38%	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