[SUIWAH] YoY Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -4.9%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 392,468 440,513 427,554 380,784 384,149 377,324 428,442 -1.44%
PBT 12,224 18,664 16,785 18,492 20,497 11,574 29,780 -13.78%
Tax -3,473 -4,821 -3,905 -4,804 -5,038 -3,446 -5,400 -7.08%
NP 8,750 13,842 12,880 13,688 15,458 8,128 24,380 -15.68%
-
NP to SH 8,758 13,333 12,720 13,257 15,110 8,241 24,397 -15.68%
-
Tax Rate 28.41% 25.83% 23.26% 25.98% 24.58% 29.77% 18.13% -
Total Cost 383,717 426,670 414,674 367,096 368,690 369,196 404,062 -0.85%
-
Net Worth 174,982 170,703 167,945 161,660 158,285 151,371 121,991 6.19%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 174,982 170,703 167,945 161,660 158,285 151,371 121,991 6.19%
NOSH 57,371 57,670 57,713 57,942 58,842 60,068 60,995 -1.01%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 2.23% 3.14% 3.01% 3.59% 4.02% 2.15% 5.69% -
ROE 5.01% 7.81% 7.57% 8.20% 9.55% 5.44% 20.00% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 684.09 763.85 740.83 657.17 652.85 628.16 702.42 -0.43%
EPS 15.27 23.12 22.04 22.88 25.68 13.72 40.00 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 2.96 2.91 2.79 2.69 2.52 2.00 7.27%
Adjusted Per Share Value based on latest NOSH - 57,728
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 643.39 722.15 700.91 624.24 629.75 618.56 702.37 -1.44%
EPS 14.36 21.86 20.85 21.73 24.77 13.51 40.00 -15.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8686 2.7984 2.7532 2.6502 2.5948 2.4815 1.9999 6.19%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.59 1.48 1.25 1.05 1.12 1.73 2.13 -
P/RPS 0.23 0.19 0.17 0.16 0.17 0.28 0.30 -4.32%
P/EPS 10.41 6.40 5.67 4.59 4.36 12.61 5.33 11.79%
EY 9.60 15.62 17.63 21.79 22.93 7.93 18.78 -10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.43 0.38 0.42 0.69 1.07 -11.32%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 25/04/12 28/04/11 29/04/10 24/04/09 24/04/08 27/04/07 26/04/06 -
Price 1.63 1.40 1.35 1.00 1.11 1.57 2.27 -
P/RPS 0.24 0.18 0.18 0.15 0.17 0.25 0.32 -4.67%
P/EPS 10.68 6.06 6.13 4.37 4.32 11.44 5.68 11.08%
EY 9.37 16.51 16.33 22.88 23.14 8.74 17.62 -9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.46 0.36 0.41 0.62 1.14 -11.97%

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