[SUIWAH] QoQ Cumulative 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- -47.84%
YoY- 68.38%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 422,263 330,385 213,460 108,236 413,776 320,666 191,741 69.35%
PBT 18,973 13,998 8,497 4,778 11,811 12,589 6,576 102.79%
Tax -5,666 -3,616 -2,318 -1,345 -5,054 -2,929 -1,653 127.50%
NP 13,307 10,382 6,179 3,433 6,757 9,660 4,923 94.16%
-
NP to SH 12,927 10,000 6,247 3,467 6,647 9,540 4,803 93.60%
-
Tax Rate 29.86% 25.83% 27.28% 28.15% 42.79% 23.27% 25.14% -
Total Cost 408,956 320,003 207,281 104,803 407,019 311,006 186,818 68.67%
-
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% 5.86% 3.75% 2.07% 4.09% 5.68% 2.94% -
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 732.28 572.89 370.06 187.63 717.19 555.62 332.14 69.47%
EPS 22.41 17.34 10.83 6.01 11.52 16.53 8.32 93.70%
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 692.23 541.61 349.93 177.44 678.32 525.68 314.33 69.35%
EPS 21.19 16.39 10.24 5.68 10.90 15.64 7.87 93.65%
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 0.26 0.40 0.75 0.19 0.22 0.40 -37.03%
P/EPS 6.69 8.54 13.57 23.29 11.98 7.56 15.99 -44.09%
EY 14.95 11.72 7.37 4.29 8.35 13.22 6.26 78.76%
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 0.24 0.39 0.76 0.22 0.24 0.45 -43.74%
P/EPS 6.16 8.07 13.39 23.79 13.80 8.17 18.03 -51.16%
EY 16.24 12.39 7.47 4.20 7.25 12.24 5.55 104.71%
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