[SUIWAH] YoY TTM Result on 31-Aug-2007 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 26.19%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 428,234 371,411 378,969 366,997 389,735 414,905 373,466 2.30%
PBT 13,586 12,934 15,492 12,096 21,411 30,636 25,661 -10.05%
Tax -5,526 -2,180 -4,523 -4,417 -3,898 -5,038 -10,286 -9.83%
NP 8,060 10,754 10,969 7,679 17,513 25,598 15,375 -10.20%
-
NP to SH 8,056 10,686 10,518 7,744 17,531 25,607 15,375 -10.20%
-
Tax Rate 40.67% 16.85% 29.20% 36.52% 18.21% 16.44% 40.08% -
Total Cost 420,174 360,657 368,000 359,318 372,222 389,307 358,091 2.69%
-
Net Worth 167,292 163,797 157,757 152,105 150,273 129,181 92,116 10.45%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 3,464 3,480 3,503 3,577 3,073 2,378 - -
Div Payout % 43.00% 32.58% 33.31% 46.19% 17.53% 9.29% - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 167,292 163,797 157,757 152,105 150,273 129,181 92,116 10.45%
NOSH 57,687 57,675 58,213 59,184 61,086 60,934 44,074 4.58%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 1.88% 2.90% 2.89% 2.09% 4.49% 6.17% 4.12% -
ROE 4.82% 6.52% 6.67% 5.09% 11.67% 19.82% 16.69% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 742.34 643.97 651.00 620.09 638.00 680.90 847.35 -2.17%
EPS 13.96 18.53 18.07 13.08 28.70 42.02 34.88 -14.14%
DPS 6.00 6.00 6.00 6.04 5.04 3.90 0.00 -
NAPS 2.90 2.84 2.71 2.57 2.46 2.12 2.09 5.60%
Adjusted Per Share Value based on latest NOSH - 59,184
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 702.02 608.87 621.26 601.63 638.91 680.17 612.24 2.30%
EPS 13.21 17.52 17.24 12.70 28.74 41.98 25.20 -10.20%
DPS 5.68 5.71 5.74 5.86 5.04 3.90 0.00 -
NAPS 2.7425 2.6852 2.5862 2.4935 2.4635 2.1177 1.5101 10.45%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 1.40 1.23 1.18 1.32 2.00 2.59 3.04 -
P/RPS 0.19 0.19 0.18 0.21 0.31 0.38 0.36 -10.09%
P/EPS 10.03 6.64 6.53 10.09 6.97 6.16 8.71 2.37%
EY 9.97 15.06 15.31 9.91 14.35 16.23 11.47 -2.30%
DY 4.29 4.88 5.08 4.58 2.52 1.51 0.00 -
P/NAPS 0.48 0.43 0.44 0.51 0.81 1.22 1.45 -16.82%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 27/10/10 20/10/09 17/10/08 29/10/07 30/10/06 28/10/05 27/10/04 -
Price 1.43 1.25 0.94 1.39 1.88 2.30 3.28 -
P/RPS 0.19 0.19 0.14 0.22 0.29 0.34 0.39 -11.29%
P/EPS 10.24 6.75 5.20 10.62 6.55 5.47 9.40 1.43%
EY 9.77 14.82 19.22 9.41 15.27 18.27 10.64 -1.41%
DY 4.20 4.80 6.38 4.35 2.68 1.70 0.00 -
P/NAPS 0.49 0.44 0.35 0.54 0.76 1.08 1.57 -17.63%

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