[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2011 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 6.72%
YoY- 4.82%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 371,786 391,192 422,263 440,513 426,920 432,944 413,776 -6.87%
PBT 13,450 14,192 18,973 18,664 16,994 19,112 11,811 9.04%
Tax -3,702 -4,380 -5,666 -4,821 -4,636 -5,380 -5,054 -18.72%
NP 9,748 9,812 13,307 13,842 12,358 13,732 6,757 27.64%
-
NP to SH 9,756 9,828 12,927 13,333 12,494 13,868 6,647 29.12%
-
Tax Rate 27.52% 30.86% 29.86% 25.83% 27.28% 28.15% 42.79% -
Total Cost 362,038 381,380 408,956 426,670 414,562 419,212 407,019 -7.50%
-
Net Worth 173,886 175,335 172,415 170,703 166,702 167,292 162,697 4.52%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - 3,459 - - - 3,461 -
Div Payout % - - 26.76% - - - 52.08% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 173,886 175,335 172,415 170,703 166,702 167,292 162,697 4.52%
NOSH 57,388 57,676 57,664 57,670 57,682 57,687 57,694 -0.35%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 2.62% 2.51% 3.15% 3.14% 2.89% 3.17% 1.63% -
ROE 5.61% 5.61% 7.50% 7.81% 7.49% 8.29% 4.09% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 647.84 678.26 732.28 763.85 740.12 750.50 717.19 -6.54%
EPS 17.00 17.04 22.41 23.12 21.66 24.04 11.52 29.58%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.03 3.04 2.99 2.96 2.89 2.90 2.82 4.90%
Adjusted Per Share Value based on latest NOSH - 57,649
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 609.49 641.30 692.23 722.15 699.87 709.74 678.32 -6.87%
EPS 15.99 16.11 21.19 21.86 20.48 22.73 10.90 29.07%
DPS 0.00 0.00 5.67 0.00 0.00 0.00 5.67 -
NAPS 2.8506 2.8743 2.8265 2.7984 2.7328 2.7425 2.6672 4.52%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.48 1.40 1.50 1.48 1.47 1.40 1.38 -
P/RPS 0.23 0.21 0.20 0.19 0.20 0.19 0.19 13.57%
P/EPS 8.71 8.22 6.69 6.40 6.79 5.82 11.98 -19.12%
EY 11.49 12.17 14.95 15.62 14.73 17.17 8.35 23.69%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.49 0.46 0.50 0.50 0.51 0.48 0.49 0.00%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 19/01/12 31/10/11 29/07/11 28/04/11 27/01/11 27/10/10 29/07/10 -
Price 1.45 1.41 1.38 1.40 1.45 1.43 1.59 -
P/RPS 0.22 0.21 0.19 0.18 0.20 0.19 0.22 0.00%
P/EPS 8.53 8.27 6.16 6.06 6.69 5.95 13.80 -27.41%
EY 11.72 12.09 16.24 16.51 14.94 16.81 7.25 37.69%
DY 0.00 0.00 4.35 0.00 0.00 0.00 3.77 -
P/NAPS 0.48 0.46 0.46 0.47 0.50 0.49 0.56 -9.75%

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