[SUIWAH] QoQ Cumulative Quarter Result on 31-May-2011 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 29.27%
YoY- 94.48%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 294,351 185,893 97,798 422,263 330,385 213,460 108,236 94.95%
PBT 9,168 6,725 3,548 18,973 13,998 8,497 4,778 54.47%
Tax -2,605 -1,851 -1,095 -5,666 -3,616 -2,318 -1,345 55.44%
NP 6,563 4,874 2,453 13,307 10,382 6,179 3,433 54.09%
-
NP to SH 6,569 4,878 2,457 12,927 10,000 6,247 3,467 53.17%
-
Tax Rate 28.41% 27.52% 30.86% 29.86% 25.83% 27.28% 28.15% -
Total Cost 287,788 181,019 95,345 408,956 320,003 207,281 104,803 96.21%
-
Net Worth 174,982 173,886 175,335 172,415 170,703 166,702 167,292 3.04%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - 3,459 - - - -
Div Payout % - - - 26.76% - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 174,982 173,886 175,335 172,415 170,703 166,702 167,292 3.04%
NOSH 57,371 57,388 57,676 57,664 57,670 57,682 57,687 -0.36%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 2.23% 2.62% 2.51% 3.15% 3.14% 2.89% 3.17% -
ROE 3.75% 2.81% 1.40% 7.50% 5.86% 3.75% 2.07% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 513.06 323.92 169.56 732.28 572.89 370.06 187.63 95.66%
EPS 11.45 8.50 4.26 22.41 17.34 10.83 6.01 53.74%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.05 3.03 3.04 2.99 2.96 2.89 2.90 3.42%
Adjusted Per Share Value based on latest NOSH - 57,647
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 482.54 304.74 160.32 692.23 541.61 349.93 177.44 94.94%
EPS 10.77 8.00 4.03 21.19 16.39 10.24 5.68 53.25%
DPS 0.00 0.00 0.00 5.67 0.00 0.00 0.00 -
NAPS 2.8686 2.8506 2.8743 2.8265 2.7984 2.7328 2.7425 3.04%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.59 1.48 1.40 1.50 1.48 1.47 1.40 -
P/RPS 0.31 0.46 0.83 0.20 0.26 0.40 0.75 -44.54%
P/EPS 13.89 17.41 32.86 6.69 8.54 13.57 23.29 -29.16%
EY 7.20 5.74 3.04 14.95 11.72 7.37 4.29 41.27%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.46 0.50 0.50 0.51 0.48 5.48%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 25/04/12 19/01/12 31/10/11 29/07/11 28/04/11 27/01/11 27/10/10 -
Price 1.63 1.45 1.41 1.38 1.40 1.45 1.43 -
P/RPS 0.32 0.45 0.83 0.19 0.24 0.39 0.76 -43.85%
P/EPS 14.24 17.06 33.10 6.16 8.07 13.39 23.79 -28.99%
EY 7.02 5.86 3.02 16.24 12.39 7.47 4.20 40.88%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.46 0.46 0.47 0.50 0.49 5.37%

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