[SUIWAH] YoY TTM Result on 31-May-2007 [#4]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

26-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

31-May-2007 [#4]

Profit Trend

QoQ- -40.86%

YoY- -72.68%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
TTM Result
Revenue	413,777	368,050	373,813	366,688	403,916	416,798	350,854	2.78%
YoY %	12.42%	-1.54%	1.94%	-9.22%	-3.09%	18.80%	-	-
Horiz. %	117.93%	104.90%	106.54%	104.51%	115.12%	118.80%	100.00%	-
PBT	11,812	12,810	15,196	10,364	26,659	32,396	21,558	-9.53%
YoY %	-7.79%	-15.70%	46.62%	-61.12%	-17.71%	50.27%	-	-
Horiz. %	54.79%	59.42%	70.49%	48.07%	123.66%	150.27%	100.00%	-
Tax	-5,054	-2,072	-4,461	-4,290	-4,215	-6,694	-9,240	-9.56%
YoY %	-143.92%	53.55%	-3.99%	-1.78%	37.03%	27.55%	-	-
Horiz. %	54.70%	22.42%	48.28%	46.43%	45.62%	72.45%	100.00%	-
NP	6,758	10,738	10,735	6,074	22,444	25,702	12,318	-9.51%
YoY %	-37.06%	0.03%	76.74%	-72.94%	-12.68%	108.65%	-	-
Horiz. %	54.86%	87.17%	87.15%	49.31%	182.20%	208.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,648	10,647	10,386	6,137	22,466	25,702	12,318	-9.76%
YoY %	-37.56%	2.51%	69.24%	-72.68%	-12.59%	108.65%	-	-
Horiz. %	53.97%	86.43%	84.32%	49.82%	182.38%	208.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.79%	16.17%	29.36%	41.39%	15.81%	20.66%	42.86%	-
YoY %	164.63%	-44.93%	-29.06%	161.80%	-23.48%	-51.80%	-	-
Horiz. %	99.84%	37.73%	68.50%	96.57%	36.89%	48.20%	100.00%	-
Total Cost	407,019	357,312	363,078	360,614	381,472	391,096	338,536	3.11%
YoY %	13.91%	-1.59%	0.68%	-5.47%	-2.46%	15.53%	-	-
Horiz. %	120.23%	105.55%	107.25%	106.52%	112.68%	115.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,558	162,446	155,900	155,575	121,974	123,779	74,928	14.00%
YoY %	1.30%	4.20%	0.21%	27.55%	-1.46%	65.20%	-	-
Horiz. %	219.62%	216.80%	208.07%	207.63%	162.79%	165.20%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Dividend
Div	3,464	3,480	3,503	3,577	3,073	-	-	-
YoY %	-0.46%	-0.66%	-2.07%	16.40%	0.00%	-	-	-
Horiz. %	112.72%	113.24%	113.99%	116.40%	100.00%	-	-	-
Div Payout %	52.11%	32.69%	33.73%	58.29%	13.68%	-	-	-
YoY %	59.41%	-3.08%	-42.13%	326.10%	0.00%	-	-	-
Horiz. %	380.92%	238.96%	246.56%	426.10%	100.00%	-	-	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Equity
Net Worth	164,558	162,446	155,900	155,575	121,974	123,779	74,928	14.00%
YoY %	1.30%	4.20%	0.21%	27.55%	-1.46%	65.20%	-	-
Horiz. %	219.62%	216.80%	208.07%	207.63%	162.79%	165.20%	100.00%	-
NOSH	57,739	58,016	58,389	61,250	60,987	60,974	40,722	5.98%
YoY %	-0.48%	-0.64%	-4.67%	0.43%	0.02%	49.73%	-	-
Horiz. %	141.79%	142.47%	143.38%	150.41%	149.76%	149.73%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Ratio Analysis
NP Margin	1.63%	2.92%	2.87%	1.66%	5.56%	6.17%	3.51%	-
YoY %	-44.18%	1.74%	72.89%	-70.14%	-9.89%	75.78%	-	-
Horiz. %	46.44%	83.19%	81.77%	47.29%	158.40%	175.78%	100.00%	-
ROE	4.04%	6.55%	6.66%	3.94%	18.42%	20.76%	16.44%	-
YoY %	-38.32%	-1.65%	69.04%	-78.61%	-11.27%	26.28%	-	-
Horiz. %	24.57%	39.84%	40.51%	23.97%	112.04%	126.28%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Per Share
RPS	716.62	634.39	640.20	598.67	662.30	683.56	861.58	-3.02%
YoY %	12.96%	-0.91%	6.94%	-9.61%	-3.11%	-20.66%	-	-
Horiz. %	83.18%	73.63%	74.31%	69.49%	76.87%	79.34%	100.00%	-
EPS	11.51	18.35	17.79	10.02	36.84	42.15	30.25	-14.86%
YoY %	-37.28%	3.15%	77.54%	-72.80%	-12.60%	39.34%	-	-
Horiz. %	38.05%	60.66%	58.81%	33.12%	121.79%	139.34%	100.00%	-
DPS	6.00	6.00	6.00	5.84	5.04	0.00	0.00	-
YoY %	0.00%	0.00%	2.74%	15.87%	0.00%	0.00%	-	-
Horiz. %	119.05%	119.05%	119.05%	115.87%	100.00%	-	-	-
NAPS	2.85	2.80	2.67	2.54	2.00	2.03	1.84	7.56%
YoY %	1.79%	4.87%	5.12%	27.00%	-1.48%	10.33%	-	-
Horiz. %	154.89%	152.17%	145.11%	138.04%	108.70%	110.33%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Adjusted Per Share Value based on latest NOSH - 61,250
RPS	678.32	603.36	612.81	601.13	662.16	683.28	575.17	2.78%
YoY %	12.42%	-1.54%	1.94%	-9.22%	-3.09%	18.80%	-	-
Horiz. %	117.93%	104.90%	106.54%	104.51%	115.12%	118.80%	100.00%	-
EPS	10.90	17.45	17.03	10.06	36.83	42.13	20.19	-9.75%
YoY %	-37.54%	2.47%	69.28%	-72.69%	-12.58%	108.67%	-	-
Horiz. %	53.99%	86.43%	84.35%	49.83%	182.42%	208.67%	100.00%	-
DPS	5.68	5.71	5.74	5.86	5.04	0.00	0.00	-
YoY %	-0.53%	-0.52%	-2.05%	16.27%	0.00%	0.00%	-	-
Horiz. %	112.70%	113.29%	113.89%	116.27%	100.00%	-	-	-
NAPS	2.6977	2.6631	2.5558	2.5504	1.9996	2.0292	1.2283	14.00%
YoY %	1.30%	4.20%	0.21%	27.55%	-1.46%	65.20%	-	-
Horiz. %	219.63%	216.81%	208.08%	207.64%	162.79%	165.20%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	31/05/04	-
Price	1.38	1.07	1.23	1.44	2.00	2.46	3.04	-
P/RPS	0.19	0.17	0.19	0.24	0.30	0.36	0.35	-9.67%
YoY %	11.76%	-10.53%	-20.83%	-20.00%	-16.67%	2.86%	-	-
Horiz. %	54.29%	48.57%	54.29%	68.57%	85.71%	102.86%	100.00%	-
P/EPS	11.99	5.83	6.92	14.37	5.43	5.84	10.05	2.98%
YoY %	105.66%	-15.75%	-51.84%	164.64%	-7.02%	-41.89%	-	-
Horiz. %	119.30%	58.01%	68.86%	142.99%	54.03%	58.11%	100.00%	-
EY	8.34	17.15	14.46	6.96	18.42	17.13	9.95	-2.89%
YoY %	-51.37%	18.60%	107.76%	-62.21%	7.53%	72.16%	-	-
Horiz. %	83.82%	172.36%	145.33%	69.95%	185.13%	172.16%	100.00%	-
DY	4.35	5.61	4.88	4.06	2.52	0.00	0.00	-
YoY %	-22.46%	14.96%	20.20%	61.11%	0.00%	0.00%	-	-
Horiz. %	172.62%	222.62%	193.65%	161.11%	100.00%	-	-	-
P/NAPS	0.48	0.38	0.46	0.57	1.00	1.21	1.65	-18.59%
YoY %	26.32%	-17.39%	-19.30%	-43.00%	-17.36%	-26.67%	-	-
Horiz. %	29.09%	23.03%	27.88%	34.55%	60.61%	73.33%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Price Multiplier on Announcement Date
Date	29/07/10	30/07/09	30/07/08	26/07/07	26/07/06	27/07/05	30/07/04	-
Price	1.59	1.20	1.10	1.54	2.02	2.45	3.06	-
P/RPS	0.22	0.19	0.17	0.26	0.30	0.36	0.36	-7.87%
YoY %	15.79%	11.76%	-34.62%	-13.33%	-16.67%	0.00%	-	-
Horiz. %	61.11%	52.78%	47.22%	72.22%	83.33%	100.00%	100.00%	-
P/EPS	13.81	6.54	6.18	15.37	5.48	5.81	10.12	5.31%
YoY %	111.16%	5.83%	-59.79%	180.47%	-5.68%	-42.59%	-	-
Horiz. %	136.46%	64.62%	61.07%	151.88%	54.15%	57.41%	100.00%	-
EY	7.24	15.29	16.17	6.51	18.24	17.20	9.89	-5.06%
YoY %	-52.65%	-5.44%	148.39%	-64.31%	6.05%	73.91%	-	-
Horiz. %	73.21%	154.60%	163.50%	65.82%	184.43%	173.91%	100.00%	-
DY	3.77	5.00	5.45	3.79	2.50	0.00	0.00	-
YoY %	-24.60%	-8.26%	43.80%	51.60%	0.00%	0.00%	-	-
Horiz. %	150.80%	200.00%	218.00%	151.60%	100.00%	-	-	-
P/NAPS	0.56	0.43	0.41	0.61	1.01	1.21	1.66	-16.55%
YoY %	30.23%	4.88%	-32.79%	-39.60%	-16.53%	-27.11%	-	-
Horiz. %	33.73%	25.90%	24.70%	36.75%	60.84%	72.89%	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