[SUIWAH] QoQ TTM Result on 29-Feb-2008 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 27.0%
YoY- 8.79%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 383,732 378,969 373,813 371,807 366,947 366,997 366,688 3.06%
PBT 17,337 15,492 15,196 17,056 14,006 12,096 10,364 40.78%
Tax -4,980 -4,523 -4,461 -5,484 -4,954 -4,417 -4,290 10.42%
NP 12,357 10,969 10,735 11,572 9,052 7,679 6,074 60.34%
-
NP to SH 11,830 10,518 10,386 11,289 8,889 7,744 6,137 54.70%
-
Tax Rate 28.72% 29.20% 29.36% 32.15% 35.37% 36.52% 41.39% -
Total Cost 371,375 368,000 363,078 360,235 357,895 359,318 360,614 1.97%
-
Net Worth 158,785 157,757 155,900 157,495 151,835 152,105 155,575 1.36%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 3,503 3,503 3,503 3,577 3,577 3,577 3,577 -1.38%
Div Payout % 29.61% 33.31% 33.73% 31.69% 40.24% 46.19% 58.29% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 158,785 157,757 155,900 157,495 151,835 152,105 155,575 1.36%
NOSH 57,950 58,213 58,389 58,548 58,851 59,184 61,250 -3.61%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 3.22% 2.89% 2.87% 3.11% 2.47% 2.09% 1.66% -
ROE 7.45% 6.67% 6.66% 7.17% 5.85% 5.09% 3.94% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 662.17 651.00 640.20 635.04 623.52 620.09 598.67 6.93%
EPS 20.41 18.07 17.79 19.28 15.10 13.08 10.02 60.47%
DPS 6.00 6.00 6.00 6.11 6.08 6.04 5.84 1.81%
NAPS 2.74 2.71 2.67 2.69 2.58 2.57 2.54 5.16%
Adjusted Per Share Value based on latest NOSH - 58,548
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 629.07 621.26 612.81 609.52 601.55 601.63 601.13 3.06%
EPS 19.39 17.24 17.03 18.51 14.57 12.70 10.06 54.69%
DPS 5.74 5.74 5.74 5.86 5.86 5.86 5.86 -1.36%
NAPS 2.603 2.5862 2.5558 2.5819 2.4891 2.4935 2.5504 1.36%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 1.03 1.18 1.23 1.12 1.36 1.32 1.44 -
P/RPS 0.16 0.18 0.19 0.18 0.22 0.21 0.24 -23.62%
P/EPS 5.05 6.53 6.92 5.81 9.00 10.09 14.37 -50.10%
EY 19.82 15.31 14.46 17.22 11.11 9.91 6.96 100.52%
DY 5.83 5.08 4.88 5.45 4.47 4.58 4.06 27.19%
P/NAPS 0.38 0.44 0.46 0.42 0.53 0.51 0.57 -23.62%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 17/10/08 30/07/08 24/04/08 24/01/08 29/10/07 26/07/07 -
Price 1.09 0.94 1.10 1.11 1.25 1.39 1.54 -
P/RPS 0.16 0.14 0.17 0.17 0.20 0.22 0.26 -27.58%
P/EPS 5.34 5.20 6.18 5.76 8.28 10.62 15.37 -50.48%
EY 18.73 19.22 16.17 17.37 12.08 9.41 6.51 101.89%
DY 5.50 6.38 5.45 5.50 4.86 4.35 3.79 28.09%
P/NAPS 0.40 0.35 0.41 0.41 0.48 0.54 0.61 -24.46%

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