[SUIWAH] QoQ TTM 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- 18.37%
YoY- 2.51%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 403,129 372,168 371,411 368,050 371,289 383,732 378,969 4.21%
PBT 11,531 9,662 12,934 12,810 13,692 17,337 15,492 -17.91%
Tax -1,397 -1,349 -2,180 -2,072 -4,286 -4,980 -4,523 -54.40%
NP 10,134 8,313 10,754 10,738 9,406 12,357 10,969 -5.15%
-
NP to SH 10,246 8,481 10,686 10,647 8,995 11,830 10,518 -1.73%
-
Tax Rate 12.12% 13.96% 16.85% 16.17% 31.30% 28.72% 29.20% -
Total Cost 392,995 363,855 360,657 357,312 361,883 371,375 368,000 4.49%
-
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 3,480 3,480 3,480 3,503 3,503 3,503 -0.43%
Div Payout % 33.97% 41.04% 32.58% 32.69% 38.95% 29.61% 33.31% -
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 2.51% 2.23% 2.90% 2.92% 2.53% 3.22% 2.89% -
ROE 6.10% 5.20% 6.52% 6.55% 5.58% 7.45% 6.67% -
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 698.54 645.60 643.97 634.39 643.17 662.17 651.00 4.82%
EPS 17.75 14.71 18.53 18.35 15.58 20.41 18.07 -1.18%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 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 660.87 610.11 608.87 603.36 608.67 629.07 621.26 4.21%
EPS 16.80 13.90 17.52 17.45 14.75 19.39 17.24 -1.71%
DPS 5.71 5.71 5.71 5.71 5.74 5.74 5.74 -0.34%
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 0.18 0.21 0.19 0.17 0.16 0.16 0.18 0.00%
P/EPS 7.04 9.04 6.64 5.83 6.74 5.05 6.53 5.15%
EY 14.20 11.06 15.06 17.15 14.84 19.82 15.31 -4.90%
DY 4.80 4.51 4.88 5.61 5.71 5.83 5.08 -3.71%
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 0.19 0.23 0.19 0.19 0.16 0.16 0.14 22.64%
P/EPS 7.60 10.20 6.75 6.54 6.42 5.34 5.20 28.87%
EY 13.15 9.81 14.82 15.29 15.58 18.73 19.22 -22.40%
DY 4.44 4.00 4.80 5.00 6.00 5.50 6.38 -21.52%
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