[SUIWAH] YoY Annualized Quarter 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- -31.27%
YoY- 69.24%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 422,263 413,776 368,050 373,813 366,688 403,916 416,798 0.21%
PBT 18,973 11,811 12,810 15,196 10,364 26,686 32,396 -8.52%
Tax -5,666 -5,054 -2,071 -4,461 -4,290 -4,215 -6,694 -2.73%
NP 13,307 6,757 10,739 10,735 6,074 22,471 25,702 -10.38%
-
NP to SH 12,927 6,647 10,648 10,386 6,137 22,493 25,702 -10.81%
-
Tax Rate 29.86% 42.79% 16.17% 29.36% 41.39% 15.79% 20.66% -
Total Cost 408,956 407,019 357,311 363,078 360,614 381,445 391,096 0.74%
-
Net Worth 172,415 162,697 162,077 156,840 151,658 149,435 120,329 6.17%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div 3,459 3,461 3,473 3,524 3,486 3,074 - -
Div Payout % 26.76% 52.08% 32.62% 33.94% 56.82% 13.67% - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 172,415 162,697 162,077 156,840 151,658 149,435 120,329 6.17%
NOSH 57,664 57,694 57,884 58,741 59,707 60,994 59,275 -0.45%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 3.15% 1.63% 2.92% 2.87% 1.66% 5.56% 6.17% -
ROE 7.50% 4.09% 6.57% 6.62% 4.05% 15.05% 21.36% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 732.28 717.19 635.83 636.37 614.14 662.22 703.15 0.67%
EPS 22.41 11.52 18.40 17.68 10.14 36.87 43.36 -10.41%
DPS 6.00 6.00 6.00 6.00 5.84 5.04 0.00 -
NAPS 2.99 2.82 2.80 2.67 2.54 2.45 2.03 6.66%
Adjusted Per Share Value based on latest NOSH - 58,389
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 692.23 678.32 603.36 612.81 601.13 662.16 683.28 0.21%
EPS 21.19 10.90 17.46 17.03 10.06 36.87 42.13 -10.81%
DPS 5.67 5.67 5.69 5.78 5.72 5.04 0.00 -
NAPS 2.8265 2.6672 2.657 2.5712 2.4862 2.4498 1.9726 6.17%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 1.50 1.38 1.07 1.23 1.44 2.00 2.46 -
P/RPS 0.20 0.19 0.17 0.19 0.23 0.30 0.35 -8.90%
P/EPS 6.69 11.98 5.82 6.96 14.01 5.42 5.67 2.79%
EY 14.95 8.35 17.19 14.37 7.14 18.44 17.63 -2.70%
DY 4.00 4.35 5.61 4.88 4.06 2.52 0.00 -
P/NAPS 0.50 0.49 0.38 0.46 0.57 0.82 1.21 -13.69%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 29/07/11 29/07/10 30/07/09 30/07/08 26/07/07 26/07/06 27/07/05 -
Price 1.38 1.59 1.20 1.10 1.54 2.02 2.45 -
P/RPS 0.19 0.22 0.19 0.17 0.25 0.31 0.35 -9.67%
P/EPS 6.16 13.80 6.52 6.22 14.98 5.48 5.65 1.45%
EY 16.24 7.25 15.33 16.07 6.67 18.26 17.70 -1.42%
DY 4.35 3.77 5.00 5.45 3.79 2.50 0.00 -
P/NAPS 0.46 0.56 0.43 0.41 0.61 0.82 1.21 -14.88%

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