[SUIWAH] QoQ 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- -116.31%
YoY- -2052.27%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
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 97,965 97,205 90,418 85,701 110,408 92,442 85,262 9.71%
PBT 4,145 6,844 2,880 -177 7,790 4,999 2,584 37.07%
Tax -1,228 -1,611 -765 -682 -1,922 -1,154 -703 45.09%
NP 2,917 5,233 2,115 -859 5,868 3,845 1,881 34.01%
-
NP to SH 2,973 4,949 2,020 -947 5,808 3,637 1,888 35.38%
-
Tax Rate 29.63% 23.54% 26.56% - 24.67% 23.08% 27.21% -
Total Cost 95,048 91,972 88,303 86,560 104,540 88,597 83,381 9.13%
-
Net Worth 161,061 158,785 157,757 155,900 157,495 151,835 152,105 3.89%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - 3,503 - - - -
Div Payout % - - - 0.00% - - - -
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 161,061 158,785 157,757 155,900 157,495 151,835 152,105 3.89%
NOSH 57,728 57,950 58,213 58,389 58,548 58,851 59,184 -1.64%
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 2.98% 5.38% 2.34% -1.00% 5.31% 4.16% 2.21% -
ROE 1.85% 3.12% 1.28% -0.61% 3.69% 2.40% 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 169.70 167.74 155.32 146.77 188.58 157.08 144.06 11.54%
EPS 5.15 8.54 3.47 -1.62 9.92 6.18 3.19 37.65%
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 160.60 159.35 148.23 140.49 181.00 151.54 139.77 9.71%
EPS 4.87 8.11 3.31 -1.55 9.52 5.96 3.10 35.17%
DPS 0.00 0.00 0.00 5.74 0.00 0.00 0.00 -
NAPS 2.6404 2.603 2.5862 2.5558 2.5819 2.4891 2.4935 3.89%
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 0.62 0.61 0.76 0.84 0.59 0.87 0.92 -23.15%
P/EPS 20.39 12.06 34.01 -75.84 11.29 22.01 41.38 -37.64%
EY 4.90 8.29 2.94 -1.32 8.86 4.54 2.42 60.11%
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 0.59 0.65 0.61 0.75 0.59 0.80 0.96 -27.73%
P/EPS 19.42 12.76 27.09 -67.82 11.19 20.23 43.57 -41.67%
EY 5.15 7.83 3.69 -1.47 8.94 4.94 2.29 71.73%
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