[SUIWAH] QoQ Cumulative 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- 98.63%
YoY- -4.05%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 213,460 108,236 413,776 320,666 191,741 93,779 368,050 -30.43%
PBT 8,497 4,778 11,811 12,589 6,576 3,004 12,810 -23.92%
Tax -2,318 -1,345 -5,054 -2,929 -1,653 -873 -2,071 7.79%
NP 6,179 3,433 6,757 9,660 4,923 2,131 10,739 -30.79%
-
NP to SH 6,247 3,467 6,647 9,540 4,803 2,059 10,648 -29.89%
-
Tax Rate 27.28% 28.15% 42.79% 23.27% 25.14% 29.06% 16.17% -
Total Cost 207,281 104,803 407,019 311,006 186,818 91,648 357,311 -30.41%
-
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 3.75% 2.07% 4.09% 5.68% 2.94% 1.26% 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 370.06 187.63 717.19 555.62 332.14 162.60 635.83 -30.26%
EPS 10.83 6.01 11.52 16.53 8.32 3.57 18.40 -29.74%
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 349.93 177.44 678.32 525.68 314.33 153.74 603.36 -30.43%
EPS 10.24 5.68 10.90 15.64 7.87 3.38 17.46 -29.91%
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 0.40 0.75 0.19 0.22 0.40 0.76 0.17 76.81%
P/EPS 13.57 23.29 11.98 7.56 15.99 34.45 5.82 75.74%
EY 7.37 4.29 8.35 13.22 6.26 2.90 17.19 -43.11%
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 0.39 0.76 0.22 0.24 0.45 0.77 0.19 61.44%
P/EPS 13.39 23.79 13.80 8.17 18.03 35.01 6.52 61.49%
EY 7.47 4.20 7.25 12.24 5.55 2.86 15.33 -38.04%
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