[SUIWAH] QoQ Cumulative 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- -8.36%
YoY- 69.24%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 285,588 187,623 90,418 373,813 288,112 177,704 85,262 124.03%
PBT 13,869 9,724 2,880 15,196 15,373 7,583 2,584 206.86%
Tax -3,603 -2,375 -765 -4,461 -3,779 -1,857 -703 197.55%
NP 10,266 7,349 2,115 10,735 11,594 5,726 1,881 210.30%
-
NP to SH 9,943 6,970 2,020 10,386 11,333 5,525 1,888 203.00%
-
Tax Rate 25.98% 24.42% 26.56% 29.36% 24.58% 24.49% 27.21% -
Total Cost 275,322 180,274 88,303 363,078 276,518 171,978 83,381 121.90%
-
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 6.15% 4.38% 1.28% 6.62% 7.16% 3.63% 1.24% -
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 492.88 323.29 155.32 636.37 489.64 301.05 144.06 127.22%
EPS 17.16 12.01 3.47 17.68 19.26 9.36 3.19 207.32%
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 468.18 307.58 148.23 612.81 472.31 291.32 139.77 124.03%
EPS 16.30 11.43 3.31 17.03 18.58 9.06 3.10 202.68%
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 0.21 0.32 0.76 0.19 0.23 0.45 0.92 -62.68%
P/EPS 6.12 8.58 34.01 6.96 5.82 14.53 41.38 -72.06%
EY 16.34 11.66 2.94 14.37 17.20 6.88 2.42 257.65%
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 0.20 0.34 0.61 0.17 0.23 0.42 0.96 -64.89%
P/EPS 5.83 9.08 27.09 6.22 5.76 13.35 43.57 -73.87%
EY 17.16 11.02 3.69 16.07 17.35 7.49 2.29 283.40%
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