[SUIWAH] QoQ Annualized Quarter Result on 29-Feb-2008 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 36.75%
YoY- 83.35%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 375,246 361,672 373,813 384,149 355,408 341,048 366,688 1.54%
PBT 19,448 11,520 15,196 20,497 15,166 10,336 10,364 51.96%
Tax -4,750 -3,060 -4,461 -5,038 -3,714 -2,812 -4,290 7.00%
NP 14,698 8,460 10,735 15,458 11,452 7,524 6,074 79.95%
-
NP to SH 13,940 8,080 10,386 15,110 11,050 7,552 6,137 72.53%
-
Tax Rate 24.42% 26.56% 29.36% 24.58% 24.49% 27.21% 41.39% -
Total Cost 360,548 353,212 363,078 368,690 343,956 333,524 360,614 -0.01%
-
Net Worth 159,015 157,757 156,840 158,285 152,291 152,105 151,658 3.19%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - 3,524 - - - 3,486 -
Div Payout % - - 33.94% - - - 56.82% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 159,015 157,757 156,840 158,285 152,291 152,105 151,658 3.19%
NOSH 58,034 58,213 58,741 58,842 59,027 59,184 59,707 -1.87%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 3.92% 2.34% 2.87% 4.02% 3.22% 2.21% 1.66% -
ROE 8.77% 5.12% 6.62% 9.55% 7.26% 4.96% 4.05% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 646.59 621.29 636.37 652.85 602.10 576.24 614.14 3.48%
EPS 24.02 13.88 17.68 25.68 18.72 12.76 10.14 77.42%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.84 -
NAPS 2.74 2.71 2.67 2.69 2.58 2.57 2.54 5.16%
Adjusted Per Share Value based on latest NOSH - 58,548
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 615.16 592.90 612.81 629.75 582.64 559.10 601.13 1.54%
EPS 22.85 13.25 17.03 24.77 18.11 12.38 10.06 72.53%
DPS 0.00 0.00 5.78 0.00 0.00 0.00 5.72 -
NAPS 2.6068 2.5862 2.5712 2.5948 2.4966 2.4935 2.4862 3.19%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 1.03 1.18 1.23 1.12 1.36 1.32 1.44 -
P/RPS 0.16 0.19 0.19 0.17 0.23 0.23 0.23 -21.43%
P/EPS 4.29 8.50 6.96 4.36 7.26 10.34 14.01 -54.47%
EY 23.32 11.76 14.37 22.93 13.76 9.67 7.14 119.65%
DY 0.00 0.00 4.88 0.00 0.00 0.00 4.06 -
P/NAPS 0.38 0.44 0.46 0.42 0.53 0.51 0.57 -23.62%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 17/10/08 30/07/08 24/04/08 24/01/08 29/10/07 26/07/07 -
Price 1.09 0.94 1.10 1.11 1.25 1.39 1.54 -
P/RPS 0.17 0.15 0.17 0.17 0.21 0.24 0.25 -22.61%
P/EPS 4.54 6.77 6.22 4.32 6.68 10.89 14.98 -54.78%
EY 22.04 14.77 16.07 23.14 14.98 9.18 6.67 121.36%
DY 0.00 0.00 5.45 0.00 0.00 0.00 3.79 -
P/NAPS 0.40 0.35 0.41 0.41 0.48 0.54 0.61 -24.46%

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