[SUIWAH] YoY Quarter Result on 30-Nov-2007 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 92.64%
YoY- 45.95%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 105,224 97,962 97,205 92,442 92,492 107,803 100,609 0.74%
PBT 3,719 3,572 6,844 4,999 3,089 7,167 8,123 -12.20%
Tax -973 -780 -1,611 -1,154 -617 -1,335 -1,879 -10.38%
NP 2,746 2,792 5,233 3,845 2,472 5,832 6,244 -12.78%
-
NP to SH 2,780 2,744 4,949 3,637 2,492 5,832 6,244 -12.61%
-
Tax Rate 26.16% 21.84% 23.54% 23.08% 19.97% 18.63% 23.13% -
Total Cost 102,478 95,170 91,972 88,597 90,020 101,971 94,365 1.38%
-
Net Worth 166,684 163,141 158,785 151,835 149,276 121,985 110,248 7.12%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 166,684 163,141 158,785 151,835 149,276 121,985 110,248 7.12%
NOSH 57,676 57,647 57,950 58,851 60,929 60,992 50,805 2.13%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 2.61% 2.85% 5.38% 4.16% 2.67% 5.41% 6.21% -
ROE 1.67% 1.68% 3.12% 2.40% 1.67% 4.78% 5.66% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 182.44 169.93 167.74 157.08 151.80 176.75 198.03 -1.35%
EPS 4.82 4.76 8.54 6.18 4.09 9.56 12.29 -14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.83 2.74 2.58 2.45 2.00 2.17 4.88%
Adjusted Per Share Value based on latest NOSH - 58,851
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 172.50 160.59 159.35 151.54 151.63 176.73 164.93 0.75%
EPS 4.56 4.50 8.11 5.96 4.09 9.56 10.24 -12.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7325 2.6744 2.603 2.4891 2.4472 1.9998 1.8073 7.12%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 1.47 1.33 1.03 1.36 1.79 2.15 3.70 -
P/RPS 0.81 0.78 0.61 0.87 1.18 1.22 1.87 -13.01%
P/EPS 30.50 27.94 12.06 22.01 43.77 22.49 30.11 0.21%
EY 3.28 3.58 8.29 4.54 2.28 4.45 3.32 -0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.38 0.53 0.73 1.08 1.71 -18.25%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 27/01/11 28/01/10 22/01/09 24/01/08 26/01/07 20/01/06 27/01/05 -
Price 1.45 1.50 1.09 1.25 1.82 2.01 2.88 -
P/RPS 0.79 0.88 0.65 0.80 1.20 1.14 1.45 -9.62%
P/EPS 30.08 31.51 12.76 20.23 44.50 21.02 23.43 4.24%
EY 3.32 3.17 7.83 4.94 2.25 4.76 4.27 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.40 0.48 0.74 1.01 1.33 -15.03%

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