[SUIWAH] QoQ Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -80.99%
YoY- -29.13%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 381,010 294,351 185,893 97,798 422,263 330,385 213,460 47.09%
PBT 12,622 9,168 6,725 3,548 18,973 13,998 8,497 30.15%
Tax -5,076 -2,605 -1,851 -1,095 -5,666 -3,616 -2,318 68.55%
NP 7,546 6,563 4,874 2,453 13,307 10,382 6,179 14.23%
-
NP to SH 7,555 6,569 4,878 2,457 12,927 10,000 6,247 13.49%
-
Tax Rate 40.22% 28.41% 27.52% 30.86% 29.86% 25.83% 27.28% -
Total Cost 373,464 287,788 181,019 95,345 408,956 320,003 207,281 48.01%
-
Net Worth 174,942 174,982 173,886 175,335 172,415 170,703 166,702 3.26%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,441 - - - 3,459 - - -
Div Payout % 45.55% - - - 26.76% - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 174,942 174,982 173,886 175,335 172,415 170,703 166,702 3.26%
NOSH 57,358 57,371 57,388 57,676 57,664 57,670 57,682 -0.37%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 1.98% 2.23% 2.62% 2.51% 3.15% 3.14% 2.89% -
ROE 4.32% 3.75% 2.81% 1.40% 7.50% 5.86% 3.75% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 664.27 513.06 323.92 169.56 732.28 572.89 370.06 47.64%
EPS 13.17 11.45 8.50 4.26 22.41 17.34 10.83 13.91%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.05 3.05 3.03 3.04 2.99 2.96 2.89 3.65%
Adjusted Per Share Value based on latest NOSH - 57,676
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 624.61 482.54 304.74 160.32 692.23 541.61 349.93 47.09%
EPS 12.39 10.77 8.00 4.03 21.19 16.39 10.24 13.53%
DPS 5.64 0.00 0.00 0.00 5.67 0.00 0.00 -
NAPS 2.8679 2.8686 2.8506 2.8743 2.8265 2.7984 2.7328 3.26%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 1.50 1.59 1.48 1.40 1.50 1.48 1.47 -
P/RPS 0.23 0.31 0.46 0.83 0.20 0.26 0.40 -30.82%
P/EPS 11.39 13.89 17.41 32.86 6.69 8.54 13.57 -11.00%
EY 8.78 7.20 5.74 3.04 14.95 11.72 7.37 12.36%
DY 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.49 0.46 0.50 0.50 0.51 -2.62%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 30/07/12 25/04/12 19/01/12 31/10/11 29/07/11 28/04/11 27/01/11 -
Price 1.43 1.63 1.45 1.41 1.38 1.40 1.45 -
P/RPS 0.22 0.32 0.45 0.83 0.19 0.24 0.39 -31.70%
P/EPS 10.86 14.24 17.06 33.10 6.16 8.07 13.39 -13.01%
EY 9.21 7.02 5.86 3.02 16.24 12.39 7.47 14.96%
DY 4.20 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.47 0.53 0.48 0.46 0.46 0.47 0.50 -4.03%

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