[SUIWAH] YoY TTM Result on 31-Aug-2008 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
17-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 1.27%
YoY- 35.82%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 411,825 428,234 371,411 378,969 366,997 389,735 414,905 -0.12%
PBT 17,743 13,586 12,934 15,492 12,096 21,411 30,636 -8.69%
Tax -5,416 -5,526 -2,180 -4,523 -4,417 -3,898 -5,038 1.21%
NP 12,327 8,060 10,754 10,969 7,679 17,513 25,598 -11.46%
-
NP to SH 11,917 8,056 10,686 10,518 7,744 17,531 25,607 -11.96%
-
Tax Rate 30.52% 40.67% 16.85% 29.20% 36.52% 18.21% 16.44% -
Total Cost 399,498 420,174 360,657 368,000 359,318 372,222 389,307 0.43%
-
Net Worth 175,335 167,292 163,797 157,757 152,105 150,273 129,181 5.22%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 3,458 3,464 3,480 3,503 3,577 3,073 2,378 6.43%
Div Payout % 29.02% 43.00% 32.58% 33.31% 46.19% 17.53% 9.29% -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 175,335 167,292 163,797 157,757 152,105 150,273 129,181 5.22%
NOSH 57,676 57,687 57,675 58,213 59,184 61,086 60,934 -0.91%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 2.99% 1.88% 2.90% 2.89% 2.09% 4.49% 6.17% -
ROE 6.80% 4.82% 6.52% 6.67% 5.09% 11.67% 19.82% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 714.03 742.34 643.97 651.00 620.09 638.00 680.90 0.79%
EPS 20.66 13.96 18.53 18.07 13.08 28.70 42.02 -11.15%
DPS 6.00 6.00 6.00 6.00 6.04 5.04 3.90 7.44%
NAPS 3.04 2.90 2.84 2.71 2.57 2.46 2.12 6.18%
Adjusted Per Share Value based on latest NOSH - 58,213
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 675.12 702.02 608.87 621.26 601.63 638.91 680.17 -0.12%
EPS 19.54 13.21 17.52 17.24 12.70 28.74 41.98 -11.96%
DPS 5.67 5.68 5.71 5.74 5.86 5.04 3.90 6.43%
NAPS 2.8743 2.7425 2.6852 2.5862 2.4935 2.4635 2.1177 5.22%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 -
Price 1.40 1.40 1.23 1.18 1.32 2.00 2.59 -
P/RPS 0.20 0.19 0.19 0.18 0.21 0.31 0.38 -10.14%
P/EPS 6.78 10.03 6.64 6.53 10.09 6.97 6.16 1.61%
EY 14.76 9.97 15.06 15.31 9.91 14.35 16.23 -1.56%
DY 4.29 4.29 4.88 5.08 4.58 2.52 1.51 18.99%
P/NAPS 0.46 0.48 0.43 0.44 0.51 0.81 1.22 -14.99%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 31/10/11 27/10/10 20/10/09 17/10/08 29/10/07 30/10/06 28/10/05 -
Price 1.41 1.43 1.25 0.94 1.39 1.88 2.30 -
P/RPS 0.20 0.19 0.19 0.14 0.22 0.29 0.34 -8.46%
P/EPS 6.82 10.24 6.75 5.20 10.62 6.55 5.47 3.74%
EY 14.65 9.77 14.82 19.22 9.41 15.27 18.27 -3.61%
DY 4.26 4.20 4.80 6.38 4.35 2.68 1.70 16.53%
P/NAPS 0.46 0.49 0.44 0.35 0.54 0.76 1.08 -13.25%

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