[SUIWAH] QoQ Quarter Result on 30-Nov-2008 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 145.0%
YoY- 36.07%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 93,779 82,462 97,965 97,205 90,418 85,701 110,408 -10.28%
PBT 3,004 -1,059 4,145 6,844 2,880 -177 7,790 -46.92%
Tax -873 1,532 -1,228 -1,611 -765 -682 -1,922 -40.82%
NP 2,131 473 2,917 5,233 2,115 -859 5,868 -49.00%
-
NP to SH 2,059 705 2,973 4,949 2,020 -947 5,808 -49.81%
-
Tax Rate 29.06% - 29.63% 23.54% 26.56% - 24.67% -
Total Cost 91,648 81,989 95,048 91,972 88,303 86,560 104,540 -8.37%
-
Net Worth 163,797 162,446 161,061 158,785 157,757 155,900 157,495 2.64%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - 3,480 - - - 3,503 - -
Div Payout % - 493.76% - - - 0.00% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 163,797 162,446 161,061 158,785 157,757 155,900 157,495 2.64%
NOSH 57,675 58,016 57,728 57,950 58,213 58,389 58,548 -0.99%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 2.27% 0.57% 2.98% 5.38% 2.34% -1.00% 5.31% -
ROE 1.26% 0.43% 1.85% 3.12% 1.28% -0.61% 3.69% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 162.60 142.14 169.70 167.74 155.32 146.77 188.58 -9.38%
EPS 3.57 1.22 5.15 8.54 3.47 -1.62 9.92 -49.31%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.84 2.80 2.79 2.74 2.71 2.67 2.69 3.67%
Adjusted Per Share Value based on latest NOSH - 57,950
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 153.74 135.18 160.60 159.35 148.23 140.49 181.00 -10.28%
EPS 3.38 1.16 4.87 8.11 3.31 -1.55 9.52 -49.76%
DPS 0.00 5.71 0.00 0.00 0.00 5.74 0.00 -
NAPS 2.6852 2.6631 2.6404 2.603 2.5862 2.5558 2.5819 2.64%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.23 1.07 1.05 1.03 1.18 1.23 1.12 -
P/RPS 0.76 0.75 0.62 0.61 0.76 0.84 0.59 18.33%
P/EPS 34.45 88.05 20.39 12.06 34.01 -75.84 11.29 109.94%
EY 2.90 1.14 4.90 8.29 2.94 -1.32 8.86 -52.40%
DY 0.00 5.61 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.43 0.38 0.38 0.38 0.44 0.46 0.42 1.57%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 20/10/09 30/07/09 24/04/09 22/01/09 17/10/08 30/07/08 24/04/08 -
Price 1.25 1.20 1.00 1.09 0.94 1.10 1.11 -
P/RPS 0.77 0.84 0.59 0.65 0.61 0.75 0.59 19.36%
P/EPS 35.01 98.75 19.42 12.76 27.09 -67.82 11.19 113.47%
EY 2.86 1.01 5.15 7.83 3.69 -1.47 8.94 -53.12%
DY 0.00 5.00 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 0.44 0.43 0.36 0.40 0.35 0.41 0.41 4.80%

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