[SUIWAH] YoY TTM Result on 30-Nov-2006 [#2]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

26-Jan-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

30-Nov-2006 [#2]

Profit Trend

QoQ- -19.05%

YoY- -43.68%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
TTM Result
Revenue	372,168	383,732	366,947	374,424	422,099	390,436	322,410	2.41%
YoY %	-3.01%	4.57%	-2.00%	-11.29%	8.11%	21.10%	-	-
Horiz. %	115.43%	119.02%	113.81%	116.13%	130.92%	121.10%	100.00%	-
PBT	9,662	17,337	14,006	17,333	29,680	29,399	15,140	-7.20%
YoY %	-44.27%	23.78%	-19.19%	-41.60%	0.96%	94.18%	-	-
Horiz. %	63.82%	114.51%	92.51%	114.48%	196.04%	194.18%	100.00%	-
Tax	-1,349	-4,980	-4,954	-3,180	-4,494	-10,350	-6,604	-23.23%
YoY %	72.91%	-0.52%	-55.79%	29.24%	56.58%	-56.72%	-	-
Horiz. %	20.43%	75.41%	75.02%	48.15%	68.05%	156.72%	100.00%	-
NP	8,313	12,357	9,052	14,153	25,186	19,049	8,536	-0.43%
YoY %	-32.73%	36.51%	-36.04%	-43.81%	32.22%	123.16%	-	-
Horiz. %	97.39%	144.76%	106.04%	165.80%	295.06%	223.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,481	11,830	8,889	14,191	25,195	19,049	8,536	-0.10%
YoY %	-28.31%	33.09%	-37.36%	-43.68%	32.26%	123.16%	-	-
Horiz. %	99.36%	138.59%	104.14%	166.25%	295.16%	223.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.96%	28.72%	35.37%	18.35%	15.14%	35.21%	43.62%	-
YoY %	-51.39%	-18.80%	92.75%	21.20%	-57.00%	-19.28%	-	-
Horiz. %	32.00%	65.84%	81.09%	42.07%	34.71%	80.72%	100.00%	-
Total Cost	363,855	371,375	357,895	360,271	396,913	371,387	313,874	2.49%
YoY %	-2.02%	3.77%	-0.66%	-9.23%	6.87%	18.32%	-	-
Horiz. %	115.92%	118.32%	114.03%	114.78%	126.46%	118.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,141	158,785	151,835	149,276	121,985	110,248	66,795	16.03%
YoY %	2.74%	4.58%	1.71%	22.37%	10.65%	65.05%	-	-
Horiz. %	244.24%	237.72%	227.31%	223.48%	182.63%	165.05%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	3,480	3,503	3,577	3,073	2,378	-	-	-
YoY %	-0.66%	-2.07%	16.40%	29.23%	0.00%	-	-	-
Horiz. %	146.34%	147.31%	150.42%	129.23%	100.00%	-	-	-
Div Payout %	41.04%	29.61%	40.24%	21.66%	9.44%	-	-	-
YoY %	38.60%	-26.42%	85.78%	129.45%	0.00%	-	-	-
Horiz. %	434.75%	313.67%	426.27%	229.45%	100.00%	-	-	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	163,141	158,785	151,835	149,276	121,985	110,248	66,795	16.03%
YoY %	2.74%	4.58%	1.71%	22.37%	10.65%	65.05%	-	-
Horiz. %	244.24%	237.72%	227.31%	223.48%	182.63%	165.05%	100.00%	-
NOSH	57,647	57,950	58,851	60,929	60,992	50,805	40,729	5.95%
YoY %	-0.52%	-1.53%	-3.41%	-0.10%	20.05%	24.74%	-	-
Horiz. %	141.54%	142.28%	144.49%	149.60%	149.75%	124.74%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	2.23%	3.22%	2.47%	3.78%	5.97%	4.88%	2.65%	-
YoY %	-30.75%	30.36%	-34.66%	-36.68%	22.34%	84.15%	-	-
Horiz. %	84.15%	121.51%	93.21%	142.64%	225.28%	184.15%	100.00%	-
ROE	5.20%	7.45%	5.85%	9.51%	20.65%	17.28%	12.78%	-
YoY %	-30.20%	27.35%	-38.49%	-53.95%	19.50%	35.21%	-	-
Horiz. %	40.69%	58.29%	45.77%	74.41%	161.58%	135.21%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	645.60	662.17	623.52	614.52	692.05	768.49	791.60	-3.33%
YoY %	-2.50%	6.20%	1.46%	-11.20%	-9.95%	-2.92%	-	-
Horiz. %	81.56%	83.65%	78.77%	77.63%	87.42%	97.08%	100.00%	-
EPS	14.71	20.41	15.10	23.29	41.31	37.49	20.96	-5.72%
YoY %	-27.93%	35.17%	-35.17%	-43.62%	10.19%	78.86%	-	-
Horiz. %	70.18%	97.38%	72.04%	111.12%	197.09%	178.86%	100.00%	-
DPS	6.00	6.00	6.08	5.04	3.90	0.00	0.00	-
YoY %	0.00%	-1.32%	20.63%	29.23%	0.00%	0.00%	-	-
Horiz. %	153.85%	153.85%	155.90%	129.23%	100.00%	-	-	-
NAPS	2.83	2.74	2.58	2.45	2.00	2.17	1.64	9.51%
YoY %	3.28%	6.20%	5.31%	22.50%	-7.83%	32.32%	-	-
Horiz. %	172.56%	167.07%	157.32%	149.39%	121.95%	132.32%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 60,929
RPS	610.11	629.07	601.55	613.81	691.97	640.06	528.54	2.41%
YoY %	-3.01%	4.57%	-2.00%	-11.30%	8.11%	21.10%	-	-
Horiz. %	115.43%	119.02%	113.81%	116.13%	130.92%	121.10%	100.00%	-
EPS	13.90	19.39	14.57	23.26	41.30	31.23	13.99	-0.10%
YoY %	-28.31%	33.08%	-37.36%	-43.68%	32.24%	123.23%	-	-
Horiz. %	99.36%	138.60%	104.15%	166.26%	295.21%	223.23%	100.00%	-
DPS	5.71	5.74	5.86	5.04	3.90	0.00	0.00	-
YoY %	-0.52%	-2.05%	16.27%	29.23%	0.00%	0.00%	-	-
Horiz. %	146.41%	147.18%	150.26%	129.23%	100.00%	-	-	-
NAPS	2.6744	2.603	2.4891	2.4472	1.9998	1.8073	1.095	16.03%
YoY %	2.74%	4.58%	1.71%	22.37%	10.65%	65.05%	-	-
Horiz. %	244.24%	237.72%	227.32%	223.49%	182.63%	165.05%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	1.33	1.03	1.36	1.79	2.15	3.70	3.24	-
P/RPS	0.21	0.16	0.22	0.29	0.31	0.48	0.41	-10.54%
YoY %	31.25%	-27.27%	-24.14%	-6.45%	-35.42%	17.07%	-	-
Horiz. %	51.22%	39.02%	53.66%	70.73%	75.61%	117.07%	100.00%	-
P/EPS	9.04	5.05	9.00	7.69	5.20	9.87	15.46	-8.54%
YoY %	79.01%	-43.89%	17.04%	47.88%	-47.32%	-36.16%	-	-
Horiz. %	58.47%	32.66%	58.21%	49.74%	33.64%	63.84%	100.00%	-
EY	11.06	19.82	11.11	13.01	19.21	10.13	6.47	9.33%
YoY %	-44.20%	78.40%	-14.60%	-32.27%	89.63%	56.57%	-	-
Horiz. %	170.94%	306.34%	171.72%	201.08%	296.91%	156.57%	100.00%	-
DY	4.51	5.83	4.47	2.82	1.81	0.00	0.00	-
YoY %	-22.64%	30.43%	58.51%	55.80%	0.00%	0.00%	-	-
Horiz. %	249.17%	322.10%	246.96%	155.80%	100.00%	-	-	-
P/NAPS	0.47	0.38	0.53	0.73	1.08	1.71	1.98	-21.29%
YoY %	23.68%	-28.30%	-27.40%	-32.41%	-36.84%	-13.64%	-	-
Horiz. %	23.74%	19.19%	26.77%	36.87%	54.55%	86.36%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	28/01/10	22/01/09	24/01/08	26/01/07	20/01/06	27/01/05	15/01/04	-
Price	1.50	1.09	1.25	1.82	2.01	2.88	3.68	-
P/RPS	0.23	0.16	0.20	0.30	0.29	0.37	0.46	-10.90%
YoY %	43.75%	-20.00%	-33.33%	3.45%	-21.62%	-19.57%	-	-
Horiz. %	50.00%	34.78%	43.48%	65.22%	63.04%	80.43%	100.00%	-
P/EPS	10.20	5.34	8.28	7.81	4.87	7.68	17.56	-8.64%
YoY %	91.01%	-35.51%	6.02%	60.37%	-36.59%	-56.26%	-	-
Horiz. %	58.09%	30.41%	47.15%	44.48%	27.73%	43.74%	100.00%	-
EY	9.81	18.73	12.08	12.80	20.55	13.02	5.70	9.46%
YoY %	-47.62%	55.05%	-5.63%	-37.71%	57.83%	128.42%	-	-
Horiz. %	172.11%	328.60%	211.93%	224.56%	360.53%	228.42%	100.00%	-
DY	4.00	5.50	4.86	2.77	1.94	0.00	0.00	-
YoY %	-27.27%	13.17%	75.45%	42.78%	0.00%	0.00%	-	-
Horiz. %	206.19%	283.51%	250.52%	142.78%	100.00%	-	-	-
P/NAPS	0.53	0.40	0.48	0.74	1.01	1.33	2.24	-21.33%
YoY %	32.50%	-16.67%	-35.14%	-26.73%	-24.06%	-40.62%	-	-
Horiz. %	23.66%	17.86%	21.43%	33.04%	45.09%	59.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos