[SUIWAH] YoY Cumulative Quarter Result on 31-May-2006 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 22.93%
YoY- -12.49%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 368,050 373,813 366,688 403,916 416,798 350,854 303,617 3.25%
PBT 12,810 15,196 10,364 26,686 32,396 21,558 14,782 -2.35%
Tax -2,071 -4,461 -4,290 -4,215 -6,694 -9,240 -6,533 -17.41%
NP 10,739 10,735 6,074 22,471 25,702 12,318 8,249 4.49%
-
NP to SH 10,648 10,386 6,137 22,493 25,702 12,318 8,249 4.34%
-
Tax Rate 16.17% 29.36% 41.39% 15.79% 20.66% 42.86% 44.20% -
Total Cost 357,311 363,078 360,614 381,445 391,096 338,536 295,368 3.22%
-
Net Worth 162,077 156,840 151,658 149,435 120,329 74,876 63,909 16.76%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 3,473 3,524 3,486 3,074 - 20 20 136.01%
Div Payout % 32.62% 33.94% 56.82% 13.67% - 0.17% 0.25% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 162,077 156,840 151,658 149,435 120,329 74,876 63,909 16.76%
NOSH 57,884 58,741 59,707 60,994 59,275 40,693 40,706 6.03%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 2.92% 2.87% 1.66% 5.56% 6.17% 3.51% 2.72% -
ROE 6.57% 6.62% 4.05% 15.05% 21.36% 16.45% 12.91% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 635.83 636.37 614.14 662.22 703.15 862.18 745.86 -2.62%
EPS 18.40 17.68 10.14 36.87 43.36 30.27 20.27 -1.59%
DPS 6.00 6.00 5.84 5.04 0.00 0.05 0.05 121.92%
NAPS 2.80 2.67 2.54 2.45 2.03 1.84 1.57 10.11%
Adjusted Per Share Value based on latest NOSH - 60,987
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 603.36 612.81 601.13 662.16 683.28 575.17 497.73 3.25%
EPS 17.46 17.03 10.06 36.87 42.13 20.19 13.52 4.35%
DPS 5.69 5.78 5.72 5.04 0.00 0.03 0.03 139.50%
NAPS 2.657 2.5712 2.4862 2.4498 1.9726 1.2275 1.0477 16.76%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 1.07 1.23 1.44 2.00 2.46 3.04 2.04 -
P/RPS 0.17 0.19 0.23 0.30 0.35 0.35 0.27 -7.41%
P/EPS 5.82 6.96 14.01 5.42 5.67 10.04 10.07 -8.72%
EY 17.19 14.37 7.14 18.44 17.63 9.96 9.93 9.56%
DY 5.61 4.88 4.06 2.52 0.00 0.02 0.02 155.63%
P/NAPS 0.38 0.46 0.57 0.82 1.21 1.65 1.30 -18.51%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 30/07/09 30/07/08 26/07/07 26/07/06 27/07/05 30/07/04 30/07/03 -
Price 1.20 1.10 1.54 2.02 2.45 3.06 2.50 -
P/RPS 0.19 0.17 0.25 0.31 0.35 0.35 0.34 -9.23%
P/EPS 6.52 6.22 14.98 5.48 5.65 10.11 12.34 -10.07%
EY 15.33 16.07 6.67 18.26 17.70 9.89 8.11 11.18%
DY 5.00 5.45 3.79 2.50 0.00 0.02 0.02 150.77%
P/NAPS 0.43 0.41 0.61 0.82 1.21 1.66 1.59 -19.56%

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