[SUIWAH] QoQ Annualized Quarter Result on 31-Aug-2008 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
17-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- -22.2%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 368,050 380,784 375,246 361,672 373,813 384,149 355,408 2.35%
PBT 12,810 18,492 19,448 11,520 15,196 20,497 15,166 -10.63%
Tax -2,071 -4,804 -4,750 -3,060 -4,461 -5,038 -3,714 -32.22%
NP 10,739 13,688 14,698 8,460 10,735 15,458 11,452 -4.19%
-
NP to SH 10,648 13,257 13,940 8,080 10,386 15,110 11,050 -2.43%
-
Tax Rate 16.17% 25.98% 24.42% 26.56% 29.36% 24.58% 24.49% -
Total Cost 357,311 367,096 360,548 353,212 363,078 368,690 343,956 2.56%
-
Net Worth 162,077 161,660 159,015 157,757 156,840 158,285 152,291 4.23%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 3,473 - - - 3,524 - - -
Div Payout % 32.62% - - - 33.94% - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 162,077 161,660 159,015 157,757 156,840 158,285 152,291 4.23%
NOSH 57,884 57,942 58,034 58,213 58,741 58,842 59,027 -1.29%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 2.92% 3.59% 3.92% 2.34% 2.87% 4.02% 3.22% -
ROE 6.57% 8.20% 8.77% 5.12% 6.62% 9.55% 7.26% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 635.83 657.17 646.59 621.29 636.37 652.85 602.10 3.69%
EPS 18.40 22.88 24.02 13.88 17.68 25.68 18.72 -1.14%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.80 2.79 2.74 2.71 2.67 2.69 2.58 5.60%
Adjusted Per Share Value based on latest NOSH - 58,213
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 603.36 624.24 615.16 592.90 612.81 629.75 582.64 2.35%
EPS 17.46 21.73 22.85 13.25 17.03 24.77 18.11 -2.40%
DPS 5.69 0.00 0.00 0.00 5.78 0.00 0.00 -
NAPS 2.657 2.6502 2.6068 2.5862 2.5712 2.5948 2.4966 4.23%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 1.07 1.05 1.03 1.18 1.23 1.12 1.36 -
P/RPS 0.17 0.16 0.16 0.19 0.19 0.17 0.23 -18.23%
P/EPS 5.82 4.59 4.29 8.50 6.96 4.36 7.26 -13.69%
EY 17.19 21.79 23.32 11.76 14.37 22.93 13.76 15.97%
DY 5.61 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.38 0.38 0.38 0.44 0.46 0.42 0.53 -19.87%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 24/04/09 22/01/09 17/10/08 30/07/08 24/04/08 24/01/08 -
Price 1.20 1.00 1.09 0.94 1.10 1.11 1.25 -
P/RPS 0.19 0.15 0.17 0.15 0.17 0.17 0.21 -6.44%
P/EPS 6.52 4.37 4.54 6.77 6.22 4.32 6.68 -1.60%
EY 15.33 22.88 22.04 14.77 16.07 23.14 14.98 1.55%
DY 5.00 0.00 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.43 0.36 0.40 0.35 0.41 0.41 0.48 -7.06%

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