[SUIWAH] QoQ 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- -76.29%
YoY- 174.45%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 128,926 97,962 93,779 82,462 97,965 97,205 90,418 26.76%
PBT 6,014 3,572 3,004 -1,059 4,145 6,844 2,880 63.59%
Tax -1,276 -780 -873 1,532 -1,228 -1,611 -765 40.77%
NP 4,738 2,792 2,131 473 2,917 5,233 2,115 71.46%
-
NP to SH 4,738 2,744 2,059 705 2,973 4,949 2,020 76.81%
-
Tax Rate 21.22% 21.84% 29.06% - 29.63% 23.54% 26.56% -
Total Cost 124,188 95,170 91,648 81,989 95,048 91,972 88,303 25.60%
-
Net Worth 167,936 163,141 163,797 162,446 161,061 158,785 157,757 4.26%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - 3,480 - - - -
Div Payout % - - - 493.76% - - - -
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 167,936 163,141 163,797 162,446 161,061 158,785 157,757 4.26%
NOSH 57,710 57,647 57,675 58,016 57,728 57,950 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 3.67% 2.85% 2.27% 0.57% 2.98% 5.38% 2.34% -
ROE 2.82% 1.68% 1.26% 0.43% 1.85% 3.12% 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 223.40 169.93 162.60 142.14 169.70 167.74 155.32 27.50%
EPS 8.21 4.76 3.57 1.22 5.15 8.54 3.47 77.83%
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 211.35 160.59 153.74 135.18 160.60 159.35 148.23 26.76%
EPS 7.77 4.50 3.38 1.16 4.87 8.11 3.31 76.90%
DPS 0.00 0.00 0.00 5.71 0.00 0.00 0.00 -
NAPS 2.7531 2.6744 2.6852 2.6631 2.6404 2.603 2.5862 4.26%
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 0.56 0.78 0.76 0.75 0.62 0.61 0.76 -18.46%
P/EPS 15.23 27.94 34.45 88.05 20.39 12.06 34.01 -41.55%
EY 6.57 3.58 2.90 1.14 4.90 8.29 2.94 71.17%
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 0.60 0.88 0.77 0.84 0.59 0.65 0.61 -1.09%
P/EPS 16.44 31.51 35.01 98.75 19.42 12.76 27.09 -28.38%
EY 6.08 3.17 2.86 1.01 5.15 7.83 3.69 39.63%
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