[SUIWAH] YoY TTM Result on 31-May-2008 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -8.0%
YoY- 69.24%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 422,263 413,777 368,050 373,813 366,688 403,916 416,798 0.21%
PBT 18,973 11,812 12,810 15,196 10,364 26,659 32,396 -8.52%
Tax -5,666 -5,054 -2,072 -4,461 -4,290 -4,215 -6,694 -2.73%
NP 13,307 6,758 10,738 10,735 6,074 22,444 25,702 -10.38%
-
NP to SH 12,927 6,648 10,647 10,386 6,137 22,466 25,702 -10.81%
-
Tax Rate 29.86% 42.79% 16.17% 29.36% 41.39% 15.81% 20.66% -
Total Cost 408,956 407,019 357,312 363,078 360,614 381,472 391,096 0.74%
-
Net Worth 115,295 164,558 162,446 155,900 155,575 121,974 123,779 -1.17%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div 3,458 3,464 3,480 3,503 3,577 3,073 - -
Div Payout % 26.76% 52.11% 32.69% 33.73% 58.29% 13.68% - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 115,295 164,558 162,446 155,900 155,575 121,974 123,779 -1.17%
NOSH 57,647 57,739 58,016 58,389 61,250 60,987 60,974 -0.93%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 3.15% 1.63% 2.92% 2.87% 1.66% 5.56% 6.17% -
ROE 11.21% 4.04% 6.55% 6.66% 3.94% 18.42% 20.76% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 732.49 716.62 634.39 640.20 598.67 662.30 683.56 1.15%
EPS 22.42 11.51 18.35 17.79 10.02 36.84 42.15 -9.98%
DPS 6.00 6.00 6.00 6.00 5.84 5.04 0.00 -
NAPS 2.00 2.85 2.80 2.67 2.54 2.00 2.03 -0.24%
Adjusted Per Share Value based on latest NOSH - 58,389
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 692.23 678.32 603.36 612.81 601.13 662.16 683.28 0.21%
EPS 21.19 10.90 17.45 17.03 10.06 36.83 42.13 -10.81%
DPS 5.67 5.68 5.71 5.74 5.86 5.04 0.00 -
NAPS 1.8901 2.6977 2.6631 2.5558 2.5504 1.9996 2.0292 -1.17%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 1.50 1.38 1.07 1.23 1.44 2.00 2.46 -
P/RPS 0.20 0.19 0.17 0.19 0.24 0.30 0.36 -9.32%
P/EPS 6.69 11.99 5.83 6.92 14.37 5.43 5.84 2.28%
EY 14.95 8.34 17.15 14.46 6.96 18.42 17.13 -2.24%
DY 4.00 4.35 5.61 4.88 4.06 2.52 0.00 -
P/NAPS 0.75 0.48 0.38 0.46 0.57 1.00 1.21 -7.65%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 29/07/11 29/07/10 30/07/09 30/07/08 26/07/07 26/07/06 27/07/05 -
Price 1.38 1.59 1.20 1.10 1.54 2.02 2.45 -
P/RPS 0.19 0.22 0.19 0.17 0.26 0.30 0.36 -10.09%
P/EPS 6.15 13.81 6.54 6.18 15.37 5.48 5.81 0.95%
EY 16.25 7.24 15.29 16.17 6.51 18.24 17.20 -0.94%
DY 4.35 3.77 5.00 5.45 3.79 2.50 0.00 -
P/NAPS 0.69 0.56 0.43 0.41 0.61 1.01 1.21 -8.93%

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