[SUIWAH] QoQ Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 72.52%
YoY- 26.15%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 375,116 368,050 380,784 375,246 361,672 373,813 384,149 -1.56%
PBT 12,016 12,810 18,492 19,448 11,520 15,196 20,497 -29.88%
Tax -3,492 -2,071 -4,804 -4,750 -3,060 -4,461 -5,038 -21.62%
NP 8,524 10,739 13,688 14,698 8,460 10,735 15,458 -32.68%
-
NP to SH 8,236 10,648 13,257 13,940 8,080 10,386 15,110 -33.19%
-
Tax Rate 29.06% 16.17% 25.98% 24.42% 26.56% 29.36% 24.58% -
Total Cost 366,592 357,311 367,096 360,548 353,212 363,078 368,690 -0.37%
-
Net Worth 163,797 162,077 161,660 159,015 157,757 156,840 158,285 2.30%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - 3,473 - - - 3,524 - -
Div Payout % - 32.62% - - - 33.94% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 163,797 162,077 161,660 159,015 157,757 156,840 158,285 2.30%
NOSH 57,675 57,884 57,942 58,034 58,213 58,741 58,842 -1.32%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 2.27% 2.92% 3.59% 3.92% 2.34% 2.87% 4.02% -
ROE 5.03% 6.57% 8.20% 8.77% 5.12% 6.62% 9.55% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 650.40 635.83 657.17 646.59 621.29 636.37 652.85 -0.24%
EPS 14.28 18.40 22.88 24.02 13.88 17.68 25.68 -32.30%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.84 2.80 2.79 2.74 2.71 2.67 2.69 3.67%
Adjusted Per Share Value based on latest NOSH - 57,950
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 614.94 603.36 624.24 615.16 592.90 612.81 629.75 -1.56%
EPS 13.50 17.46 21.73 22.85 13.25 17.03 24.77 -33.20%
DPS 0.00 5.69 0.00 0.00 0.00 5.78 0.00 -
NAPS 2.6852 2.657 2.6502 2.6068 2.5862 2.5712 2.5948 2.30%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.23 1.07 1.05 1.03 1.18 1.23 1.12 -
P/RPS 0.19 0.17 0.16 0.16 0.19 0.19 0.17 7.67%
P/EPS 8.61 5.82 4.59 4.29 8.50 6.96 4.36 57.20%
EY 11.61 17.19 21.79 23.32 11.76 14.37 22.93 -36.39%
DY 0.00 5.61 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.43 0.38 0.38 0.38 0.44 0.46 0.42 1.57%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 20/10/09 30/07/09 24/04/09 22/01/09 17/10/08 30/07/08 24/04/08 -
Price 1.25 1.20 1.00 1.09 0.94 1.10 1.11 -
P/RPS 0.19 0.19 0.15 0.17 0.15 0.17 0.17 7.67%
P/EPS 8.75 6.52 4.37 4.54 6.77 6.22 4.32 59.87%
EY 11.42 15.33 22.88 22.04 14.77 16.07 23.14 -37.46%
DY 0.00 5.00 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 0.44 0.43 0.36 0.40 0.35 0.41 0.41 4.80%

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