[SUIWAH] QoQ Cumulative Quarter Result on 31-May-2009 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 7.09%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 320,666 191,741 93,779 368,050 285,588 187,623 90,418 133.09%
PBT 12,589 6,576 3,004 12,810 13,869 9,724 2,880 168.06%
Tax -2,929 -1,653 -873 -2,071 -3,603 -2,375 -765 145.34%
NP 9,660 4,923 2,131 10,739 10,266 7,349 2,115 176.04%
-
NP to SH 9,540 4,803 2,059 10,648 9,943 6,970 2,020 182.29%
-
Tax Rate 23.27% 25.14% 29.06% 16.17% 25.98% 24.42% 26.56% -
Total Cost 311,006 186,818 91,648 357,311 275,322 180,274 88,303 132.02%
-
Net Worth 167,945 163,371 163,797 162,077 161,660 159,015 157,757 4.27%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - 3,473 - - - -
Div Payout % - - - 32.62% - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 167,945 163,371 163,797 162,077 161,660 159,015 157,757 4.27%
NOSH 57,713 57,728 57,675 57,884 57,942 58,034 58,213 -0.57%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 3.01% 2.57% 2.27% 2.92% 3.59% 3.92% 2.34% -
ROE 5.68% 2.94% 1.26% 6.57% 6.15% 4.38% 1.28% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 555.62 332.14 162.60 635.83 492.88 323.29 155.32 134.44%
EPS 16.53 8.32 3.57 18.40 17.16 12.01 3.47 183.92%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.91 2.83 2.84 2.80 2.79 2.74 2.71 4.87%
Adjusted Per Share Value based on latest NOSH - 58,016
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 525.68 314.33 153.74 603.36 468.18 307.58 148.23 133.09%
EPS 15.64 7.87 3.38 17.46 16.30 11.43 3.31 182.38%
DPS 0.00 0.00 0.00 5.69 0.00 0.00 0.00 -
NAPS 2.7532 2.6782 2.6852 2.657 2.6502 2.6068 2.5862 4.27%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 1.25 1.33 1.23 1.07 1.05 1.03 1.18 -
P/RPS 0.22 0.40 0.76 0.17 0.21 0.32 0.76 -56.33%
P/EPS 7.56 15.99 34.45 5.82 6.12 8.58 34.01 -63.40%
EY 13.22 6.26 2.90 17.19 16.34 11.66 2.94 173.18%
DY 0.00 0.00 0.00 5.61 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.43 0.38 0.38 0.38 0.44 -1.52%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 28/01/10 20/10/09 30/07/09 24/04/09 22/01/09 17/10/08 -
Price 1.35 1.50 1.25 1.20 1.00 1.09 0.94 -
P/RPS 0.24 0.45 0.77 0.19 0.20 0.34 0.61 -46.39%
P/EPS 8.17 18.03 35.01 6.52 5.83 9.08 27.09 -55.12%
EY 12.24 5.55 2.86 15.33 17.16 11.02 3.69 122.90%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.44 0.43 0.36 0.40 0.35 20.04%

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