[SUIWAH] YoY 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- 36.76%
YoY- -52.81%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
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 128,926 97,965 110,408 105,548 114,395 115,665 95,700 5.09%
PBT 6,014 4,145 7,790 4,740 9,040 9,323 7,667 -3.96%
Tax -1,276 -1,228 -1,922 -1,392 -1,822 -1,743 -3,105 -13.76%
NP 4,738 2,917 5,868 3,348 7,218 7,580 4,562 0.63%
-
NP to SH 4,738 2,973 5,808 3,408 7,222 7,580 4,562 0.63%
-
Tax Rate 21.22% 29.63% 24.67% 29.37% 20.15% 18.70% 40.50% -
Total Cost 124,188 95,048 104,540 102,200 107,177 108,085 91,138 5.28%
-
Net Worth 167,936 161,061 157,495 151,466 121,981 117,694 71,624 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 167,936 161,061 157,495 151,466 121,981 117,694 71,624 15.25%
NOSH 57,710 57,728 58,548 60,105 60,990 60,981 40,695 5.99%
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 3.67% 2.98% 5.31% 3.17% 6.31% 6.55% 4.77% -
ROE 2.82% 1.85% 3.69% 2.25% 5.92% 6.44% 6.37% -
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 223.40 169.70 188.58 175.60 187.56 189.67 235.16 -0.85%
EPS 8.21 5.15 9.92 5.67 11.84 12.43 11.21 -5.05%
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 211.35 160.60 181.00 173.03 187.53 189.61 156.89 5.08%
EPS 7.77 4.87 9.52 5.59 11.84 12.43 7.48 0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7531 2.6404 2.5819 2.4831 1.9997 1.9294 1.1742 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 0.56 0.62 0.59 0.99 1.14 1.48 1.59 -15.95%
P/EPS 15.23 20.39 11.29 30.51 17.99 22.61 33.36 -12.24%
EY 6.57 4.90 8.86 3.28 5.56 4.42 3.00 13.95%
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 0.60 0.59 0.59 0.89 1.21 1.37 1.42 -13.36%
P/EPS 16.44 19.42 11.19 27.69 19.17 20.92 29.79 -9.42%
EY 6.08 5.15 8.94 3.61 5.22 4.78 3.36 10.38%
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