[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 32.42%
YoY- -4.05%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 426,920 432,944 413,776 427,554 383,482 375,116 368,050 10.38%
PBT 16,994 19,112 11,811 16,785 13,152 12,016 12,810 20.71%
Tax -4,636 -5,380 -5,054 -3,905 -3,306 -3,492 -2,071 71.03%
NP 12,358 13,732 6,757 12,880 9,846 8,524 10,739 9.80%
-
NP to SH 12,494 13,868 6,647 12,720 9,606 8,236 10,648 11.23%
-
Tax Rate 27.28% 28.15% 42.79% 23.26% 25.14% 29.06% 16.17% -
Total Cost 414,562 419,212 407,019 414,674 373,636 366,592 357,311 10.40%
-
Net Worth 166,702 167,292 162,697 167,945 163,371 163,797 162,077 1.89%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - 3,461 - - - 3,473 -
Div Payout % - - 52.08% - - - 32.62% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 166,702 167,292 162,697 167,945 163,371 163,797 162,077 1.89%
NOSH 57,682 57,687 57,694 57,713 57,728 57,675 57,884 -0.23%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 2.89% 3.17% 1.63% 3.01% 2.57% 2.27% 2.92% -
ROE 7.49% 8.29% 4.09% 7.57% 5.88% 5.03% 6.57% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 740.12 750.50 717.19 740.83 664.29 650.40 635.83 10.64%
EPS 21.66 24.04 11.52 22.04 16.64 14.28 18.40 11.47%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.89 2.90 2.82 2.91 2.83 2.84 2.80 2.12%
Adjusted Per Share Value based on latest NOSH - 57,710
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 699.87 709.74 678.32 700.91 628.66 614.94 603.36 10.38%
EPS 20.48 22.73 10.90 20.85 15.75 13.50 17.46 11.21%
DPS 0.00 0.00 5.67 0.00 0.00 0.00 5.69 -
NAPS 2.7328 2.7425 2.6672 2.7532 2.6782 2.6852 2.657 1.89%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.47 1.40 1.38 1.25 1.33 1.23 1.07 -
P/RPS 0.20 0.19 0.19 0.17 0.20 0.19 0.17 11.43%
P/EPS 6.79 5.82 11.98 5.67 7.99 8.61 5.82 10.81%
EY 14.73 17.17 8.35 17.63 12.51 11.61 17.19 -9.77%
DY 0.00 0.00 4.35 0.00 0.00 0.00 5.61 -
P/NAPS 0.51 0.48 0.49 0.43 0.47 0.43 0.38 21.65%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 27/10/10 29/07/10 29/04/10 28/01/10 20/10/09 30/07/09 -
Price 1.45 1.43 1.59 1.35 1.50 1.25 1.20 -
P/RPS 0.20 0.19 0.22 0.18 0.23 0.19 0.19 3.47%
P/EPS 6.69 5.95 13.80 6.13 9.01 8.75 6.52 1.72%
EY 14.94 16.81 7.25 16.33 11.09 11.42 15.33 -1.70%
DY 0.00 0.00 3.77 0.00 0.00 0.00 5.00 -
P/NAPS 0.50 0.49 0.56 0.46 0.53 0.44 0.43 10.56%

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