[SUIWAH] QoQ Cumulative Quarter Result on 31-May-2010 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -30.32%
YoY- -37.58%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 330,385 213,460 108,236 413,776 320,666 191,741 93,779 132.06%
PBT 13,998 8,497 4,778 11,811 12,589 6,576 3,004 179.77%
Tax -3,616 -2,318 -1,345 -5,054 -2,929 -1,653 -873 158.58%
NP 10,382 6,179 3,433 6,757 9,660 4,923 2,131 188.22%
-
NP to SH 10,000 6,247 3,467 6,647 9,540 4,803 2,059 187.62%
-
Tax Rate 25.83% 27.28% 28.15% 42.79% 23.27% 25.14% 29.06% -
Total Cost 320,003 207,281 104,803 407,019 311,006 186,818 91,648 130.68%
-
Net Worth 170,703 166,702 167,292 162,697 167,945 163,371 163,797 2.79%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 3,461 - - - -
Div Payout % - - - 52.08% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 170,703 166,702 167,292 162,697 167,945 163,371 163,797 2.79%
NOSH 57,670 57,682 57,687 57,694 57,713 57,728 57,675 -0.00%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 3.14% 2.89% 3.17% 1.63% 3.01% 2.57% 2.27% -
ROE 5.86% 3.75% 2.07% 4.09% 5.68% 2.94% 1.26% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 572.89 370.06 187.63 717.19 555.62 332.14 162.60 132.07%
EPS 17.34 10.83 6.01 11.52 16.53 8.32 3.57 187.63%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.96 2.89 2.90 2.82 2.91 2.83 2.84 2.80%
Adjusted Per Share Value based on latest NOSH - 57,739
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 541.61 349.93 177.44 678.32 525.68 314.33 153.74 132.06%
EPS 16.39 10.24 5.68 10.90 15.64 7.87 3.38 187.31%
DPS 0.00 0.00 0.00 5.67 0.00 0.00 0.00 -
NAPS 2.7984 2.7328 2.7425 2.6672 2.7532 2.6782 2.6852 2.79%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.48 1.47 1.40 1.38 1.25 1.33 1.23 -
P/RPS 0.26 0.40 0.75 0.19 0.22 0.40 0.76 -51.18%
P/EPS 8.54 13.57 23.29 11.98 7.56 15.99 34.45 -60.63%
EY 11.72 7.37 4.29 8.35 13.22 6.26 2.90 154.36%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.48 0.49 0.43 0.47 0.43 10.60%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 27/01/11 27/10/10 29/07/10 29/04/10 28/01/10 20/10/09 -
Price 1.40 1.45 1.43 1.59 1.35 1.50 1.25 -
P/RPS 0.24 0.39 0.76 0.22 0.24 0.45 0.77 -54.12%
P/EPS 8.07 13.39 23.79 13.80 8.17 18.03 35.01 -62.50%
EY 12.39 7.47 4.20 7.25 12.24 5.55 2.86 166.46%
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.49 0.56 0.46 0.53 0.44 4.50%

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