[SUIWAH] YoY Quarter Result on 30-Nov-2008 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 145.0%
YoY- 36.07%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 88,095 105,224 97,962 97,205 92,442 92,492 107,803 -3.30%
PBT 3,177 3,719 3,572 6,844 4,999 3,089 7,167 -12.67%
Tax -756 -973 -780 -1,611 -1,154 -617 -1,335 -9.03%
NP 2,421 2,746 2,792 5,233 3,845 2,472 5,832 -13.62%
-
NP to SH 2,421 2,780 2,744 4,949 3,637 2,492 5,832 -13.62%
-
Tax Rate 23.80% 26.16% 21.84% 23.54% 23.08% 19.97% 18.63% -
Total Cost 85,674 102,478 95,170 91,972 88,597 90,020 101,971 -2.85%
-
Net Worth 173,830 166,684 163,141 158,785 151,835 149,276 121,985 6.07%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 173,830 166,684 163,141 158,785 151,835 149,276 121,985 6.07%
NOSH 57,369 57,676 57,647 57,950 58,851 60,929 60,992 -1.01%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 2.75% 2.61% 2.85% 5.38% 4.16% 2.67% 5.41% -
ROE 1.39% 1.67% 1.68% 3.12% 2.40% 1.67% 4.78% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 153.56 182.44 169.93 167.74 157.08 151.80 176.75 -2.31%
EPS 4.22 4.82 4.76 8.54 6.18 4.09 9.56 -12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.89 2.83 2.74 2.58 2.45 2.00 7.16%
Adjusted Per Share Value based on latest NOSH - 57,950
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 144.42 172.50 160.59 159.35 151.54 151.63 176.73 -3.30%
EPS 3.97 4.56 4.50 8.11 5.96 4.09 9.56 -13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8497 2.7325 2.6744 2.603 2.4891 2.4472 1.9998 6.07%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 1.48 1.47 1.33 1.03 1.36 1.79 2.15 -
P/RPS 0.96 0.81 0.78 0.61 0.87 1.18 1.22 -3.91%
P/EPS 35.07 30.50 27.94 12.06 22.01 43.77 22.49 7.68%
EY 2.85 3.28 3.58 8.29 4.54 2.28 4.45 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.47 0.38 0.53 0.73 1.08 -12.33%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 19/01/12 27/01/11 28/01/10 22/01/09 24/01/08 26/01/07 20/01/06 -
Price 1.45 1.45 1.50 1.09 1.25 1.82 2.01 -
P/RPS 0.94 0.79 0.88 0.65 0.80 1.20 1.14 -3.16%
P/EPS 34.36 30.08 31.51 12.76 20.23 44.50 21.02 8.53%
EY 2.91 3.32 3.17 7.83 4.94 2.25 4.76 -7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.53 0.40 0.48 0.74 1.01 -11.65%

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