[SUIWAH] YoY 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- -76.29%
YoY- 174.45%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 86,656 91,878 93,110 82,462 85,701 83,695 82,584 0.80%
PBT 3,454 4,975 -778 -1,059 -177 1,683 4,352 -3.77%
Tax -2,471 -2,050 -2,125 1,532 -682 -1,705 -165 56.93%
NP 983 2,925 -2,903 473 -859 -22 4,187 -21.43%
-
NP to SH 986 2,927 -2,893 705 -947 -44 4,196 -21.42%
-
Tax Rate 71.54% 41.21% - - - 101.31% 3.79% -
Total Cost 85,673 88,953 96,013 81,989 86,560 83,717 78,397 1.48%
-
Net Worth 175,827 115,295 164,558 162,446 155,900 155,575 121,974 6.27%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,436 3,458 3,464 3,480 3,503 3,577 3,073 1.87%
Div Payout % 348.52% 118.17% 0.00% 493.76% 0.00% 0.00% 73.25% -
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 175,827 115,295 164,558 162,446 155,900 155,575 121,974 6.27%
NOSH 57,272 57,647 57,739 58,016 58,389 61,250 60,987 -1.04%
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 1.13% 3.18% -3.12% 0.57% -1.00% -0.03% 5.07% -
ROE 0.56% 2.54% -1.76% 0.43% -0.61% -0.03% 3.44% -
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 151.30 159.38 161.26 142.14 146.77 136.64 135.41 1.86%
EPS 1.72 5.08 -5.01 1.22 -1.62 -0.07 6.88 -20.61%
DPS 6.00 6.00 6.00 6.00 6.00 5.84 5.04 2.94%
NAPS 3.07 2.00 2.85 2.80 2.67 2.54 2.00 7.39%
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 142.06 150.62 152.64 135.18 140.49 137.20 135.38 0.80%
EPS 1.62 4.80 -4.74 1.16 -1.55 -0.07 6.88 -21.40%
DPS 5.63 5.67 5.68 5.71 5.74 5.86 5.04 1.86%
NAPS 2.8824 1.8901 2.6977 2.6631 2.5558 2.5504 1.9996 6.27%
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 0.99 0.94 0.86 0.75 0.84 1.05 1.48 -6.47%
P/EPS 87.13 29.54 -27.54 88.05 -75.84 -2,004.55 29.07 20.05%
EY 1.15 3.38 -3.63 1.14 -1.32 -0.05 3.44 -16.67%
DY 4.00 4.00 4.35 5.61 4.88 4.06 2.52 7.99%
P/NAPS 0.49 0.75 0.48 0.38 0.46 0.57 1.00 -11.19%
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 0.95 0.87 0.99 0.84 0.75 1.13 1.49 -7.22%
P/EPS 83.06 27.18 -31.73 98.75 -67.82 -2,143.75 29.36 18.90%
EY 1.20 3.68 -3.15 1.01 -1.47 -0.05 3.41 -15.96%
DY 4.20 4.35 3.77 5.00 5.45 3.79 2.50 9.02%
P/NAPS 0.47 0.69 0.56 0.43 0.41 0.61 1.01 -11.96%

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