[SUIWAH] YoY Annualized Quarter Result on 31-Aug-2008 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
17-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- -22.2%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 391,192 432,944 375,116 361,672 341,048 339,812 396,536 -0.22%
PBT 14,192 19,112 12,016 11,520 10,336 3,408 24,400 -8.63%
Tax -4,380 -5,380 -3,492 -3,060 -2,812 -2,304 -3,572 3.45%
NP 9,812 13,732 8,524 8,460 7,524 1,104 20,828 -11.78%
-
NP to SH 9,828 13,868 8,236 8,080 7,552 1,124 20,864 -11.78%
-
Tax Rate 30.86% 28.15% 29.06% 26.56% 27.21% 67.61% 14.64% -
Total Cost 381,380 419,212 366,592 353,212 333,524 338,708 375,708 0.24%
-
Net Worth 175,335 167,292 163,797 157,757 152,105 150,273 129,181 5.22%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 175,335 167,292 163,797 157,757 152,105 150,273 129,181 5.22%
NOSH 57,676 57,687 57,675 58,213 59,184 61,086 60,934 -0.91%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 2.51% 3.17% 2.27% 2.34% 2.21% 0.32% 5.25% -
ROE 5.61% 8.29% 5.03% 5.12% 4.96% 0.75% 16.15% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 678.26 750.50 650.40 621.29 576.24 556.28 650.76 0.69%
EPS 17.04 24.04 14.28 13.88 12.76 1.84 34.24 -10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.90 2.84 2.71 2.57 2.46 2.12 6.18%
Adjusted Per Share Value based on latest NOSH - 58,213
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 641.30 709.74 614.94 592.90 559.10 557.07 650.06 -0.22%
EPS 16.11 22.73 13.50 13.25 12.38 1.84 34.20 -11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8743 2.7425 2.6852 2.5862 2.4935 2.4635 2.1177 5.22%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 -
Price 1.40 1.40 1.23 1.18 1.32 2.00 2.59 -
P/RPS 0.21 0.19 0.19 0.19 0.23 0.36 0.40 -10.17%
P/EPS 8.22 5.82 8.61 8.50 10.34 108.70 7.56 1.40%
EY 12.17 17.17 11.61 11.76 9.67 0.92 13.22 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.43 0.44 0.51 0.81 1.22 -14.99%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 31/10/11 27/10/10 20/10/09 17/10/08 29/10/07 30/10/06 28/10/05 -
Price 1.41 1.43 1.25 0.94 1.39 1.88 2.30 -
P/RPS 0.21 0.19 0.19 0.15 0.24 0.34 0.35 -8.15%
P/EPS 8.27 5.95 8.75 6.77 10.89 102.17 6.72 3.51%
EY 12.09 16.81 11.42 14.77 9.18 0.98 14.89 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.44 0.35 0.54 0.76 1.08 -13.25%

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