[SUIWAH] YoY Cumulative 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- 122.9%
YoY- -66.22%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 320,666 285,588 288,112 282,993 321,332 317,301 257,754 3.70%
PBT 12,589 13,869 15,373 8,681 22,335 25,306 15,809 -3.72%
Tax -2,929 -3,603 -3,779 -2,585 -4,050 -6,171 -6,423 -12.26%
NP 9,660 10,266 11,594 6,096 18,285 19,135 9,386 0.48%
-
NP to SH 9,540 9,943 11,333 6,181 18,298 19,135 9,386 0.27%
-
Tax Rate 23.27% 25.98% 24.58% 29.78% 18.13% 24.39% 40.63% -
Total Cost 311,006 275,322 276,518 276,897 303,047 298,166 248,368 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 5.68% 6.15% 7.16% 4.08% 15.00% 16.89% 13.10% -
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 555.62 492.88 489.64 471.12 526.81 540.41 633.26 -2.15%
EPS 16.53 17.16 19.26 10.29 30.00 32.59 23.06 -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 525.68 468.18 472.31 463.92 526.77 520.17 422.55 3.70%
EPS 15.64 16.30 18.58 10.13 30.00 31.37 15.39 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 0.22 0.21 0.23 0.37 0.40 0.52 0.59 -15.15%
P/EPS 7.56 6.12 5.82 16.81 7.10 8.62 16.22 -11.94%
EY 13.22 16.34 17.20 5.95 14.08 11.60 6.17 13.53%
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 0.24 0.20 0.23 0.33 0.43 0.48 0.53 -12.36%
P/EPS 8.17 5.83 5.76 15.26 7.57 7.98 14.48 -9.09%
EY 12.24 17.16 17.35 6.55 13.22 12.53 6.90 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