[SUIWAH] QoQ TTM 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- -8.0%
YoY- 69.24%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 371,289 383,732 378,969 373,813 371,807 366,947 366,997 0.77%
PBT 13,692 17,337 15,492 15,196 17,056 14,006 12,096 8.62%
Tax -4,286 -4,980 -4,523 -4,461 -5,484 -4,954 -4,417 -1.98%
NP 9,406 12,357 10,969 10,735 11,572 9,052 7,679 14.49%
-
NP to SH 8,995 11,830 10,518 10,386 11,289 8,889 7,744 10.50%
-
Tax Rate 31.30% 28.72% 29.20% 29.36% 32.15% 35.37% 36.52% -
Total Cost 361,883 371,375 368,000 363,078 360,235 357,895 359,318 0.47%
-
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 3,503 3,503 3,503 3,577 3,577 3,577 -1.38%
Div Payout % 38.95% 29.61% 33.31% 33.73% 31.69% 40.24% 46.19% -
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 2.53% 3.22% 2.89% 2.87% 3.11% 2.47% 2.09% -
ROE 5.58% 7.45% 6.67% 6.66% 7.17% 5.85% 5.09% -
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 643.17 662.17 651.00 640.20 635.04 623.52 620.09 2.46%
EPS 15.58 20.41 18.07 17.79 19.28 15.10 13.08 12.37%
DPS 6.00 6.00 6.00 6.00 6.11 6.08 6.04 -0.44%
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 608.67 629.07 621.26 612.81 609.52 601.55 601.63 0.77%
EPS 14.75 19.39 17.24 17.03 18.51 14.57 12.70 10.50%
DPS 5.74 5.74 5.74 5.74 5.86 5.86 5.86 -1.37%
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 0.16 0.16 0.18 0.19 0.18 0.22 0.21 -16.59%
P/EPS 6.74 5.05 6.53 6.92 5.81 9.00 10.09 -23.60%
EY 14.84 19.82 15.31 14.46 17.22 11.11 9.91 30.92%
DY 5.71 5.83 5.08 4.88 5.45 4.47 4.58 15.85%
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 0.16 0.16 0.14 0.17 0.17 0.20 0.22 -19.14%
P/EPS 6.42 5.34 5.20 6.18 5.76 8.28 10.62 -28.52%
EY 15.58 18.73 19.22 16.17 17.37 12.08 9.41 39.99%
DY 6.00 5.50 6.38 5.45 5.50 4.86 4.35 23.93%
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