[SUIWAH] YoY 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- -39.93%
YoY- -48.81%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
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 108,458 116,925 128,926 97,965 110,408 105,548 114,395 -0.88%
PBT 2,443 5,501 6,014 4,145 7,790 4,740 9,040 -19.57%
Tax -754 -1,298 -1,276 -1,228 -1,922 -1,392 -1,822 -13.66%
NP 1,689 4,203 4,738 2,917 5,868 3,348 7,218 -21.48%
-
NP to SH 1,690 3,753 4,738 2,973 5,808 3,408 7,222 -21.48%
-
Tax Rate 30.86% 23.60% 21.22% 29.63% 24.67% 29.37% 20.15% -
Total Cost 106,769 112,722 124,188 95,048 104,540 102,200 107,177 -0.06%
-
Net Worth 174,728 170,643 167,936 161,061 157,495 151,466 121,981 6.16%
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 174,728 170,643 167,936 161,061 157,495 151,466 121,981 6.16%
NOSH 57,288 57,649 57,710 57,728 58,548 60,105 60,990 -1.03%
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 1.56% 3.59% 3.67% 2.98% 5.31% 3.17% 6.31% -
ROE 0.97% 2.20% 2.82% 1.85% 3.69% 2.25% 5.92% -
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 189.32 202.82 223.40 169.70 188.58 175.60 187.56 0.15%
EPS 2.95 6.51 8.21 5.15 9.92 5.67 11.84 -20.65%
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 177.80 191.68 211.35 160.60 181.00 173.03 187.53 -0.88%
EPS 2.77 6.15 7.77 4.87 9.52 5.59 11.84 -21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8644 2.7974 2.7531 2.6404 2.5819 2.4831 1.9997 6.16%
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 0.84 0.73 0.56 0.62 0.59 0.99 1.14 -4.95%
P/EPS 53.90 22.73 15.23 20.39 11.29 30.51 17.99 20.04%
EY 1.86 4.40 6.57 4.90 8.86 3.28 5.56 -16.66%
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 0.86 0.69 0.60 0.59 0.59 0.89 1.21 -5.52%
P/EPS 55.25 21.51 16.44 19.42 11.19 27.69 19.17 19.27%
EY 1.81 4.65 6.08 5.15 8.94 3.61 5.22 -16.16%
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