[SUIWAH] YoY Cumulative 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- 42.65%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 294,351 330,385 320,666 285,588 288,112 282,993 321,332 -1.44%
PBT 9,168 13,998 12,589 13,869 15,373 8,681 22,335 -13.78%
Tax -2,605 -3,616 -2,929 -3,603 -3,779 -2,585 -4,050 -7.08%
NP 6,563 10,382 9,660 10,266 11,594 6,096 18,285 -15.68%
-
NP to SH 6,569 10,000 9,540 9,943 11,333 6,181 18,298 -15.68%
-
Tax Rate 28.41% 25.83% 23.27% 25.98% 24.58% 29.78% 18.13% -
Total Cost 287,788 320,003 311,006 275,322 276,518 276,897 303,047 -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 3.75% 5.86% 5.68% 6.15% 7.16% 4.08% 15.00% -
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 513.06 572.89 555.62 492.88 489.64 471.12 526.81 -0.43%
EPS 11.45 17.34 16.53 17.16 19.26 10.29 30.00 -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 482.54 541.61 525.68 468.18 472.31 463.92 526.77 -1.44%
EPS 10.77 16.39 15.64 16.30 18.58 10.13 30.00 -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 0.31 0.26 0.22 0.21 0.23 0.37 0.40 -4.15%
P/EPS 13.89 8.54 7.56 6.12 5.82 16.81 7.10 11.82%
EY 7.20 11.72 13.22 16.34 17.20 5.95 14.08 -10.56%
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 0.32 0.24 0.24 0.20 0.23 0.33 0.43 -4.80%
P/EPS 14.24 8.07 8.17 5.83 5.76 15.26 7.57 11.09%
EY 7.02 12.39 12.24 17.16 17.35 6.55 13.22 -10.00%
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