[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -4.9%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 383,482 375,116 368,050 380,784 375,246 361,672 373,813 1.71%
PBT 13,152 12,016 12,810 18,492 19,448 11,520 15,196 -9.17%
Tax -3,306 -3,492 -2,071 -4,804 -4,750 -3,060 -4,461 -18.09%
NP 9,846 8,524 10,739 13,688 14,698 8,460 10,735 -5.59%
-
NP to SH 9,606 8,236 10,648 13,257 13,940 8,080 10,386 -5.06%
-
Tax Rate 25.14% 29.06% 16.17% 25.98% 24.42% 26.56% 29.36% -
Total Cost 373,636 366,592 357,311 367,096 360,548 353,212 363,078 1.92%
-
Net Worth 163,371 163,797 162,077 161,660 159,015 157,757 156,840 2.75%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 3,473 - - - 3,524 -
Div Payout % - - 32.62% - - - 33.94% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 163,371 163,797 162,077 161,660 159,015 157,757 156,840 2.75%
NOSH 57,728 57,675 57,884 57,942 58,034 58,213 58,741 -1.15%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 2.57% 2.27% 2.92% 3.59% 3.92% 2.34% 2.87% -
ROE 5.88% 5.03% 6.57% 8.20% 8.77% 5.12% 6.62% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 664.29 650.40 635.83 657.17 646.59 621.29 636.37 2.90%
EPS 16.64 14.28 18.40 22.88 24.02 13.88 17.68 -3.95%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.83 2.84 2.80 2.79 2.74 2.71 2.67 3.95%
Adjusted Per Share Value based on latest NOSH - 57,728
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 628.66 614.94 603.36 624.24 615.16 592.90 612.81 1.71%
EPS 15.75 13.50 17.46 21.73 22.85 13.25 17.03 -5.07%
DPS 0.00 0.00 5.69 0.00 0.00 0.00 5.78 -
NAPS 2.6782 2.6852 2.657 2.6502 2.6068 2.5862 2.5712 2.75%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.33 1.23 1.07 1.05 1.03 1.18 1.23 -
P/RPS 0.20 0.19 0.17 0.16 0.16 0.19 0.19 3.47%
P/EPS 7.99 8.61 5.82 4.59 4.29 8.50 6.96 9.62%
EY 12.51 11.61 17.19 21.79 23.32 11.76 14.37 -8.81%
DY 0.00 0.00 5.61 0.00 0.00 0.00 4.88 -
P/NAPS 0.47 0.43 0.38 0.38 0.38 0.44 0.46 1.44%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 20/10/09 30/07/09 24/04/09 22/01/09 17/10/08 30/07/08 -
Price 1.50 1.25 1.20 1.00 1.09 0.94 1.10 -
P/RPS 0.23 0.19 0.19 0.15 0.17 0.15 0.17 22.30%
P/EPS 9.01 8.75 6.52 4.37 4.54 6.77 6.22 27.99%
EY 11.09 11.42 15.33 22.88 22.04 14.77 16.07 -21.88%
DY 0.00 0.00 5.00 0.00 0.00 0.00 5.45 -
P/NAPS 0.53 0.44 0.43 0.36 0.40 0.35 0.41 18.64%

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