[SUIWAH] QoQ Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
20-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -22.65%
YoY- 1.93%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 413,776 427,554 383,482 375,116 368,050 380,784 375,246 6.73%
PBT 11,811 16,785 13,152 12,016 12,810 18,492 19,448 -28.30%
Tax -5,054 -3,905 -3,306 -3,492 -2,071 -4,804 -4,750 4.22%
NP 6,757 12,880 9,846 8,524 10,739 13,688 14,698 -40.46%
-
NP to SH 6,647 12,720 9,606 8,236 10,648 13,257 13,940 -38.99%
-
Tax Rate 42.79% 23.26% 25.14% 29.06% 16.17% 25.98% 24.42% -
Total Cost 407,019 414,674 373,636 366,592 357,311 367,096 360,548 8.42%
-
Net Worth 162,697 167,945 163,371 163,797 162,077 161,660 159,015 1.53%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 3,461 - - - 3,473 - - -
Div Payout % 52.08% - - - 32.62% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 162,697 167,945 163,371 163,797 162,077 161,660 159,015 1.53%
NOSH 57,694 57,713 57,728 57,675 57,884 57,942 58,034 -0.39%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 1.63% 3.01% 2.57% 2.27% 2.92% 3.59% 3.92% -
ROE 4.09% 7.57% 5.88% 5.03% 6.57% 8.20% 8.77% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 717.19 740.83 664.29 650.40 635.83 657.17 646.59 7.15%
EPS 11.52 22.04 16.64 14.28 18.40 22.88 24.02 -38.75%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.82 2.91 2.83 2.84 2.80 2.79 2.74 1.93%
Adjusted Per Share Value based on latest NOSH - 57,675
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 678.32 700.91 628.66 614.94 603.36 624.24 615.16 6.73%
EPS 10.90 20.85 15.75 13.50 17.46 21.73 22.85 -38.97%
DPS 5.67 0.00 0.00 0.00 5.69 0.00 0.00 -
NAPS 2.6672 2.7532 2.6782 2.6852 2.657 2.6502 2.6068 1.54%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.38 1.25 1.33 1.23 1.07 1.05 1.03 -
P/RPS 0.19 0.17 0.20 0.19 0.17 0.16 0.16 12.15%
P/EPS 11.98 5.67 7.99 8.61 5.82 4.59 4.29 98.42%
EY 8.35 17.63 12.51 11.61 17.19 21.79 23.32 -49.60%
DY 4.35 0.00 0.00 0.00 5.61 0.00 0.00 -
P/NAPS 0.49 0.43 0.47 0.43 0.38 0.38 0.38 18.48%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 29/04/10 28/01/10 20/10/09 30/07/09 24/04/09 22/01/09 -
Price 1.59 1.35 1.50 1.25 1.20 1.00 1.09 -
P/RPS 0.22 0.18 0.23 0.19 0.19 0.15 0.17 18.77%
P/EPS 13.80 6.13 9.01 8.75 6.52 4.37 4.54 109.97%
EY 7.25 16.33 11.09 11.42 15.33 22.88 22.04 -52.37%
DY 3.77 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.53 0.44 0.43 0.36 0.40 25.17%

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