[SUIWAH] QoQ Cumulative Quarter Result on 30-Nov-2010 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 80.18%
YoY- 30.06%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 97,798 422,263 330,385 213,460 108,236 413,776 320,666 -54.59%
PBT 3,548 18,973 13,998 8,497 4,778 11,811 12,589 -56.91%
Tax -1,095 -5,666 -3,616 -2,318 -1,345 -5,054 -2,929 -48.01%
NP 2,453 13,307 10,382 6,179 3,433 6,757 9,660 -59.79%
-
NP to SH 2,457 12,927 10,000 6,247 3,467 6,647 9,540 -59.42%
-
Tax Rate 30.86% 29.86% 25.83% 27.28% 28.15% 42.79% 23.27% -
Total Cost 95,345 408,956 320,003 207,281 104,803 407,019 311,006 -54.43%
-
Net Worth 175,335 172,415 170,703 166,702 167,292 162,697 167,945 2.90%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - 3,459 - - - 3,461 - -
Div Payout % - 26.76% - - - 52.08% - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 175,335 172,415 170,703 166,702 167,292 162,697 167,945 2.90%
NOSH 57,676 57,664 57,670 57,682 57,687 57,694 57,713 -0.04%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 2.51% 3.15% 3.14% 2.89% 3.17% 1.63% 3.01% -
ROE 1.40% 7.50% 5.86% 3.75% 2.07% 4.09% 5.68% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 169.56 732.28 572.89 370.06 187.63 717.19 555.62 -54.57%
EPS 4.26 22.41 17.34 10.83 6.01 11.52 16.53 -59.40%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.04 2.99 2.96 2.89 2.90 2.82 2.91 2.94%
Adjusted Per Share Value based on latest NOSH - 57,676
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 160.32 692.23 541.61 349.93 177.44 678.32 525.68 -54.59%
EPS 4.03 21.19 16.39 10.24 5.68 10.90 15.64 -59.40%
DPS 0.00 5.67 0.00 0.00 0.00 5.67 0.00 -
NAPS 2.8743 2.8265 2.7984 2.7328 2.7425 2.6672 2.7532 2.90%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.40 1.50 1.48 1.47 1.40 1.38 1.25 -
P/RPS 0.83 0.20 0.26 0.40 0.75 0.19 0.22 141.76%
P/EPS 32.86 6.69 8.54 13.57 23.29 11.98 7.56 165.62%
EY 3.04 14.95 11.72 7.37 4.29 8.35 13.22 -62.36%
DY 0.00 4.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.46 0.50 0.50 0.51 0.48 0.49 0.43 4.58%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 31/10/11 29/07/11 28/04/11 27/01/11 27/10/10 29/07/10 29/04/10 -
Price 1.41 1.38 1.40 1.45 1.43 1.59 1.35 -
P/RPS 0.83 0.19 0.24 0.39 0.76 0.22 0.24 128.17%
P/EPS 33.10 6.16 8.07 13.39 23.79 13.80 8.17 153.49%
EY 3.02 16.24 12.39 7.47 4.20 7.25 12.24 -60.56%
DY 0.00 4.35 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.46 0.46 0.47 0.50 0.49 0.56 0.46 0.00%

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