[SUIWAH] QoQ Quarter Result on 28-Feb-2011 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 35.0%
YoY- -20.79%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 88,095 97,798 91,878 116,925 105,224 108,236 93,110 -3.62%
PBT 3,177 3,548 4,975 5,501 3,719 4,778 -778 -
Tax -756 -1,095 -2,050 -1,298 -973 -1,345 -2,125 -49.76%
NP 2,421 2,453 2,925 4,203 2,746 3,433 -2,903 -
-
NP to SH 2,421 2,457 2,927 3,753 2,780 3,467 -2,893 -
-
Tax Rate 23.80% 30.86% 41.21% 23.60% 26.16% 28.15% - -
Total Cost 85,674 95,345 88,953 112,722 102,478 104,803 96,013 -7.30%
-
Net Worth 173,830 175,335 115,295 170,643 166,684 167,292 164,558 3.71%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - 3,458 - - - 3,464 -
Div Payout % - - 118.17% - - - 0.00% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 173,830 175,335 115,295 170,643 166,684 167,292 164,558 3.71%
NOSH 57,369 57,676 57,647 57,649 57,676 57,687 57,739 -0.42%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 2.75% 2.51% 3.18% 3.59% 2.61% 3.17% -3.12% -
ROE 1.39% 1.40% 2.54% 2.20% 1.67% 2.07% -1.76% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 153.56 169.56 159.38 202.82 182.44 187.63 161.26 -3.20%
EPS 4.22 4.28 5.08 6.51 4.82 6.01 -5.01 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.03 3.04 2.00 2.96 2.89 2.90 2.85 4.16%
Adjusted Per Share Value based on latest NOSH - 57,649
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 144.42 160.32 150.62 191.68 172.50 177.44 152.64 -3.61%
EPS 3.97 4.03 4.80 6.15 4.56 5.68 -4.74 -
DPS 0.00 0.00 5.67 0.00 0.00 0.00 5.68 -
NAPS 2.8497 2.8743 1.8901 2.7974 2.7325 2.7425 2.6977 3.71%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.48 1.40 1.50 1.48 1.47 1.40 1.38 -
P/RPS 0.96 0.83 0.94 0.73 0.81 0.75 0.86 7.60%
P/EPS 35.07 32.86 29.54 22.73 30.50 23.29 -27.54 -
EY 2.85 3.04 3.38 4.40 3.28 4.29 -3.63 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.49 0.46 0.75 0.50 0.51 0.48 0.48 1.38%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 19/01/12 31/10/11 29/07/11 28/04/11 27/01/11 27/10/10 29/07/10 -
Price 1.45 1.41 1.38 1.40 1.45 1.43 1.59 -
P/RPS 0.94 0.83 0.87 0.69 0.79 0.76 0.99 -3.39%
P/EPS 34.36 33.10 27.18 21.51 30.08 23.79 -31.73 -
EY 2.91 3.02 3.68 4.65 3.32 4.20 -3.15 -
DY 0.00 0.00 4.35 0.00 0.00 0.00 3.77 -
P/NAPS 0.48 0.46 0.69 0.47 0.50 0.49 0.56 -9.75%

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