[SUIWAH] QoQ Quarter Result on 28-Feb-2009 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -39.93%
YoY- -48.81%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 97,962 93,779 82,462 97,965 97,205 90,418 85,701 9.31%
PBT 3,572 3,004 -1,059 4,145 6,844 2,880 -177 -
Tax -780 -873 1,532 -1,228 -1,611 -765 -682 9.35%
NP 2,792 2,131 473 2,917 5,233 2,115 -859 -
-
NP to SH 2,744 2,059 705 2,973 4,949 2,020 -947 -
-
Tax Rate 21.84% 29.06% - 29.63% 23.54% 26.56% - -
Total Cost 95,170 91,648 81,989 95,048 91,972 88,303 86,560 6.51%
-
Net Worth 163,141 163,797 162,446 161,061 158,785 157,757 155,900 3.07%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 3,480 - - - 3,503 -
Div Payout % - - 493.76% - - - 0.00% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 163,141 163,797 162,446 161,061 158,785 157,757 155,900 3.07%
NOSH 57,647 57,675 58,016 57,728 57,950 58,213 58,389 -0.84%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 2.85% 2.27% 0.57% 2.98% 5.38% 2.34% -1.00% -
ROE 1.68% 1.26% 0.43% 1.85% 3.12% 1.28% -0.61% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 169.93 162.60 142.14 169.70 167.74 155.32 146.77 10.25%
EPS 4.76 3.57 1.22 5.15 8.54 3.47 -1.62 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.83 2.84 2.80 2.79 2.74 2.71 2.67 3.95%
Adjusted Per Share Value based on latest NOSH - 57,728
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 160.59 153.74 135.18 160.60 159.35 148.23 140.49 9.31%
EPS 4.50 3.38 1.16 4.87 8.11 3.31 -1.55 -
DPS 0.00 0.00 5.71 0.00 0.00 0.00 5.74 -
NAPS 2.6744 2.6852 2.6631 2.6404 2.603 2.5862 2.5558 3.06%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.33 1.23 1.07 1.05 1.03 1.18 1.23 -
P/RPS 0.78 0.76 0.75 0.62 0.61 0.76 0.84 -4.81%
P/EPS 27.94 34.45 88.05 20.39 12.06 34.01 -75.84 -
EY 3.58 2.90 1.14 4.90 8.29 2.94 -1.32 -
DY 0.00 0.00 5.61 0.00 0.00 0.00 4.88 -
P/NAPS 0.47 0.43 0.38 0.38 0.38 0.44 0.46 1.44%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 20/10/09 30/07/09 24/04/09 22/01/09 17/10/08 30/07/08 -
Price 1.50 1.25 1.20 1.00 1.09 0.94 1.10 -
P/RPS 0.88 0.77 0.84 0.59 0.65 0.61 0.75 11.23%
P/EPS 31.51 35.01 98.75 19.42 12.76 27.09 -67.82 -
EY 3.17 2.86 1.01 5.15 7.83 3.69 -1.47 -
DY 0.00 0.00 5.00 0.00 0.00 0.00 5.45 -
P/NAPS 0.53 0.44 0.43 0.36 0.40 0.35 0.41 18.64%

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