[SUIWAH] QoQ Annualized Quarter Result on 31-May-2008 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -31.27%
YoY- 69.24%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 380,784 375,246 361,672 373,813 384,149 355,408 341,048 7.63%
PBT 18,492 19,448 11,520 15,196 20,497 15,166 10,336 47.42%
Tax -4,804 -4,750 -3,060 -4,461 -5,038 -3,714 -2,812 42.95%
NP 13,688 14,698 8,460 10,735 15,458 11,452 7,524 49.07%
-
NP to SH 13,257 13,940 8,080 10,386 15,110 11,050 7,552 45.56%
-
Tax Rate 25.98% 24.42% 26.56% 29.36% 24.58% 24.49% 27.21% -
Total Cost 367,096 360,548 353,212 363,078 368,690 343,956 333,524 6.60%
-
Net Worth 161,660 159,015 157,757 156,840 158,285 152,291 152,105 4.14%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - 3,524 - - - -
Div Payout % - - - 33.94% - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 161,660 159,015 157,757 156,840 158,285 152,291 152,105 4.14%
NOSH 57,942 58,034 58,213 58,741 58,842 59,027 59,184 -1.40%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 3.59% 3.92% 2.34% 2.87% 4.02% 3.22% 2.21% -
ROE 8.20% 8.77% 5.12% 6.62% 9.55% 7.26% 4.96% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 657.17 646.59 621.29 636.37 652.85 602.10 576.24 9.16%
EPS 22.88 24.02 13.88 17.68 25.68 18.72 12.76 47.64%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.79 2.74 2.71 2.67 2.69 2.58 2.57 5.63%
Adjusted Per Share Value based on latest NOSH - 58,389
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 624.24 615.16 592.90 612.81 629.75 582.64 559.10 7.63%
EPS 21.73 22.85 13.25 17.03 24.77 18.11 12.38 45.55%
DPS 0.00 0.00 0.00 5.78 0.00 0.00 0.00 -
NAPS 2.6502 2.6068 2.5862 2.5712 2.5948 2.4966 2.4935 4.15%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 1.05 1.03 1.18 1.23 1.12 1.36 1.32 -
P/RPS 0.16 0.16 0.19 0.19 0.17 0.23 0.23 -21.50%
P/EPS 4.59 4.29 8.50 6.96 4.36 7.26 10.34 -41.83%
EY 21.79 23.32 11.76 14.37 22.93 13.76 9.67 71.96%
DY 0.00 0.00 0.00 4.88 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.44 0.46 0.42 0.53 0.51 -17.82%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 24/04/09 22/01/09 17/10/08 30/07/08 24/04/08 24/01/08 29/10/07 -
Price 1.00 1.09 0.94 1.10 1.11 1.25 1.39 -
P/RPS 0.15 0.17 0.15 0.17 0.17 0.21 0.24 -26.92%
P/EPS 4.37 4.54 6.77 6.22 4.32 6.68 10.89 -45.62%
EY 22.88 22.04 14.77 16.07 23.14 14.98 9.18 83.92%
DY 0.00 0.00 0.00 5.45 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.35 0.41 0.41 0.48 0.54 -23.70%

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