[SUIWAH] YoY Cumulative Quarter 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- 7.09%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 381,010 422,263 413,776 368,050 373,813 366,688 403,916 -0.96%
PBT 12,622 18,973 11,811 12,810 15,196 10,364 26,686 -11.72%
Tax -5,076 -5,666 -5,054 -2,071 -4,461 -4,290 -4,215 3.14%
NP 7,546 13,307 6,757 10,739 10,735 6,074 22,471 -16.61%
-
NP to SH 7,555 12,927 6,647 10,648 10,386 6,137 22,493 -16.61%
-
Tax Rate 40.22% 29.86% 42.79% 16.17% 29.36% 41.39% 15.79% -
Total Cost 373,464 408,956 407,019 357,311 363,078 360,614 381,445 -0.35%
-
Net Worth 174,942 172,415 162,697 162,077 156,840 151,658 149,435 2.65%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,441 3,459 3,461 3,473 3,524 3,486 3,074 1.89%
Div Payout % 45.55% 26.76% 52.08% 32.62% 33.94% 56.82% 13.67% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 174,942 172,415 162,697 162,077 156,840 151,658 149,435 2.65%
NOSH 57,358 57,664 57,694 57,884 58,741 59,707 60,994 -1.01%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 1.98% 3.15% 1.63% 2.92% 2.87% 1.66% 5.56% -
ROE 4.32% 7.50% 4.09% 6.57% 6.62% 4.05% 15.05% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 664.27 732.28 717.19 635.83 636.37 614.14 662.22 0.05%
EPS 13.17 22.41 11.52 18.40 17.68 10.14 36.87 -15.75%
DPS 6.00 6.00 6.00 6.00 6.00 5.84 5.04 2.94%
NAPS 3.05 2.99 2.82 2.80 2.67 2.54 2.45 3.71%
Adjusted Per Share Value based on latest NOSH - 58,016
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 624.61 692.23 678.32 603.36 612.81 601.13 662.16 -0.96%
EPS 12.39 21.19 10.90 17.46 17.03 10.06 36.87 -16.60%
DPS 5.64 5.67 5.67 5.69 5.78 5.72 5.04 1.89%
NAPS 2.8679 2.8265 2.6672 2.657 2.5712 2.4862 2.4498 2.65%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 1.50 1.50 1.38 1.07 1.23 1.44 2.00 -
P/RPS 0.23 0.20 0.19 0.17 0.19 0.23 0.30 -4.32%
P/EPS 11.39 6.69 11.98 5.82 6.96 14.01 5.42 13.16%
EY 8.78 14.95 8.35 17.19 14.37 7.14 18.44 -11.62%
DY 4.00 4.00 4.35 5.61 4.88 4.06 2.52 7.99%
P/NAPS 0.49 0.50 0.49 0.38 0.46 0.57 0.82 -8.21%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 30/07/12 29/07/11 29/07/10 30/07/09 30/07/08 26/07/07 26/07/06 -
Price 1.43 1.38 1.59 1.20 1.10 1.54 2.02 -
P/RPS 0.22 0.19 0.22 0.19 0.17 0.25 0.31 -5.55%
P/EPS 10.86 6.16 13.80 6.52 6.22 14.98 5.48 12.06%
EY 9.21 16.24 7.25 15.33 16.07 6.67 18.26 -10.77%
DY 4.20 4.35 3.77 5.00 5.45 3.79 2.50 9.02%
P/NAPS 0.47 0.46 0.56 0.43 0.41 0.61 0.82 -8.85%

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