[SUIWAH] QoQ Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 108.64%
YoY- 68.38%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 422,263 440,513 426,920 432,944 413,776 427,554 383,482 6.63%
PBT 18,973 18,664 16,994 19,112 11,811 16,785 13,152 27.70%
Tax -5,666 -4,821 -4,636 -5,380 -5,054 -3,905 -3,306 43.26%
NP 13,307 13,842 12,358 13,732 6,757 12,880 9,846 22.26%
-
NP to SH 12,927 13,333 12,494 13,868 6,647 12,720 9,606 21.91%
-
Tax Rate 29.86% 25.83% 27.28% 28.15% 42.79% 23.26% 25.14% -
Total Cost 408,956 426,670 414,562 419,212 407,019 414,674 373,636 6.21%
-
Net Worth 172,415 170,703 166,702 167,292 162,697 167,945 163,371 3.66%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 3,459 - - - 3,461 - - -
Div Payout % 26.76% - - - 52.08% - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 172,415 170,703 166,702 167,292 162,697 167,945 163,371 3.66%
NOSH 57,664 57,670 57,682 57,687 57,694 57,713 57,728 -0.07%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 3.15% 3.14% 2.89% 3.17% 1.63% 3.01% 2.57% -
ROE 7.50% 7.81% 7.49% 8.29% 4.09% 7.57% 5.88% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 732.28 763.85 740.12 750.50 717.19 740.83 664.29 6.71%
EPS 22.41 23.12 21.66 24.04 11.52 22.04 16.64 21.97%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.99 2.96 2.89 2.90 2.82 2.91 2.83 3.73%
Adjusted Per Share Value based on latest NOSH - 57,687
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 692.23 722.15 699.87 709.74 678.32 700.91 628.66 6.63%
EPS 21.19 21.86 20.48 22.73 10.90 20.85 15.75 21.89%
DPS 5.67 0.00 0.00 0.00 5.67 0.00 0.00 -
NAPS 2.8265 2.7984 2.7328 2.7425 2.6672 2.7532 2.6782 3.66%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 1.50 1.48 1.47 1.40 1.38 1.25 1.33 -
P/RPS 0.20 0.19 0.20 0.19 0.19 0.17 0.20 0.00%
P/EPS 6.69 6.40 6.79 5.82 11.98 5.67 7.99 -11.17%
EY 14.95 15.62 14.73 17.17 8.35 17.63 12.51 12.62%
DY 4.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.50 0.50 0.51 0.48 0.49 0.43 0.47 4.21%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 28/04/11 27/01/11 27/10/10 29/07/10 29/04/10 28/01/10 -
Price 1.38 1.40 1.45 1.43 1.59 1.35 1.50 -
P/RPS 0.19 0.18 0.20 0.19 0.22 0.18 0.23 -11.96%
P/EPS 6.16 6.06 6.69 5.95 13.80 6.13 9.01 -22.41%
EY 16.24 16.51 14.94 16.81 7.25 16.33 11.09 28.98%
DY 4.35 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.46 0.47 0.50 0.49 0.56 0.46 0.53 -9.01%

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