[SUIWAH] YoY TTM 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- -26.88%
YoY- -58.22%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 403,129 371,289 371,807 365,577 420,829 410,401 332,722 3.24%
PBT 11,531 13,692 17,056 13,033 29,397 31,055 17,379 -6.60%
Tax -1,397 -4,286 -5,484 -2,750 -4,573 -8,988 -7,970 -25.18%
NP 10,134 9,406 11,572 10,283 24,824 22,067 9,409 1.24%
-
NP to SH 10,246 8,995 11,289 10,377 24,837 22,067 9,409 1.42%
-
Tax Rate 12.12% 31.30% 32.15% 21.10% 15.56% 28.94% 45.86% -
Total Cost 392,995 361,883 360,235 355,294 396,005 388,334 323,313 3.30%
-
Net Worth 167,936 161,061 157,495 151,466 121,981 117,694 40,695 26.63%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 3,480 3,503 3,577 3,073 2,378 - - -
Div Payout % 33.97% 38.95% 31.69% 29.62% 9.57% - - -
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 40,695 26.63%
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 2.51% 2.53% 3.11% 2.81% 5.90% 5.38% 2.83% -
ROE 6.10% 5.58% 7.17% 6.85% 20.36% 18.75% 23.12% -
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 698.54 643.17 635.04 608.22 689.99 672.99 817.58 -2.58%
EPS 17.75 15.58 19.28 17.26 40.72 36.19 23.12 -4.30%
DPS 6.00 6.00 6.11 5.04 3.90 0.00 0.00 -
NAPS 2.91 2.79 2.69 2.52 2.00 1.93 1.00 19.47%
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 660.87 608.67 609.52 599.31 689.88 672.79 545.45 3.24%
EPS 16.80 14.75 18.51 17.01 40.72 36.18 15.42 1.43%
DPS 5.71 5.74 5.86 5.04 3.90 0.00 0.00 -
NAPS 2.7531 2.6404 2.5819 2.4831 1.9997 1.9294 0.6671 26.63%
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 0.18 0.16 0.18 0.28 0.31 0.42 0.46 -14.47%
P/EPS 7.04 6.74 5.81 10.02 5.23 7.77 16.18 -12.94%
EY 14.20 14.84 17.22 9.98 19.12 12.88 6.18 14.86%
DY 4.80 5.71 5.45 2.91 1.83 0.00 0.00 -
P/NAPS 0.43 0.38 0.42 0.69 1.07 1.46 3.74 -30.25%
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 0.19 0.16 0.17 0.26 0.33 0.39 0.41 -12.02%
P/EPS 7.60 6.42 5.76 9.09 5.57 7.19 14.45 -10.15%
EY 13.15 15.58 17.37 11.00 17.94 13.92 6.92 11.28%
DY 4.44 6.00 5.50 3.21 1.72 0.00 0.00 -
P/NAPS 0.46 0.36 0.41 0.62 1.14 1.35 3.34 -28.12%

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