[SUIWAH] QoQ TTM 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- 12.47%
YoY- 33.09%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 371,411 368,050 371,289 383,732 378,969 373,813 371,807 -0.07%
PBT 12,934 12,810 13,692 17,337 15,492 15,196 17,056 -16.80%
Tax -2,180 -2,072 -4,286 -4,980 -4,523 -4,461 -5,484 -45.84%
NP 10,754 10,738 9,406 12,357 10,969 10,735 11,572 -4.75%
-
NP to SH 10,686 10,647 8,995 11,830 10,518 10,386 11,289 -3.58%
-
Tax Rate 16.85% 16.17% 31.30% 28.72% 29.20% 29.36% 32.15% -
Total Cost 360,657 357,312 361,883 371,375 368,000 363,078 360,235 0.07%
-
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 3,480 3,503 3,503 3,503 3,503 3,577 -1.81%
Div Payout % 32.58% 32.69% 38.95% 29.61% 33.31% 33.73% 31.69% -
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 2.90% 2.92% 2.53% 3.22% 2.89% 2.87% 3.11% -
ROE 6.52% 6.55% 5.58% 7.45% 6.67% 6.66% 7.17% -
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 643.97 634.39 643.17 662.17 651.00 640.20 635.04 0.93%
EPS 18.53 18.35 15.58 20.41 18.07 17.79 19.28 -2.60%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.11 -1.20%
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 608.87 603.36 608.67 629.07 621.26 612.81 609.52 -0.07%
EPS 17.52 17.45 14.75 19.39 17.24 17.03 18.51 -3.58%
DPS 5.71 5.71 5.74 5.74 5.74 5.74 5.86 -1.70%
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 0.19 0.17 0.16 0.16 0.18 0.19 0.18 3.66%
P/EPS 6.64 5.83 6.74 5.05 6.53 6.92 5.81 9.28%
EY 15.06 17.15 14.84 19.82 15.31 14.46 17.22 -8.52%
DY 4.88 5.61 5.71 5.83 5.08 4.88 5.45 -7.08%
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 0.19 0.19 0.16 0.16 0.14 0.17 0.17 7.67%
P/EPS 6.75 6.54 6.42 5.34 5.20 6.18 5.76 11.12%
EY 14.82 15.29 15.58 18.73 19.22 16.17 17.37 -10.01%
DY 4.80 5.00 6.00 5.50 6.38 5.45 5.50 -8.65%
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