[SUIWAH] QoQ Quarter Result on 30-Nov-2009 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 33.27%
YoY- -44.55%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 108,236 93,110 128,926 97,962 93,779 82,462 97,965 6.85%
PBT 4,778 -778 6,014 3,572 3,004 -1,059 4,145 9.90%
Tax -1,345 -2,125 -1,276 -780 -873 1,532 -1,228 6.23%
NP 3,433 -2,903 4,738 2,792 2,131 473 2,917 11.43%
-
NP to SH 3,467 -2,893 4,738 2,744 2,059 705 2,973 10.76%
-
Tax Rate 28.15% - 21.22% 21.84% 29.06% - 29.63% -
Total Cost 104,803 96,013 124,188 95,170 91,648 81,989 95,048 6.71%
-
Net Worth 167,292 164,558 167,936 163,141 163,797 162,446 161,061 2.55%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 3,464 - - - 3,480 - -
Div Payout % - 0.00% - - - 493.76% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 167,292 164,558 167,936 163,141 163,797 162,446 161,061 2.55%
NOSH 57,687 57,739 57,710 57,647 57,675 58,016 57,728 -0.04%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 3.17% -3.12% 3.67% 2.85% 2.27% 0.57% 2.98% -
ROE 2.07% -1.76% 2.82% 1.68% 1.26% 0.43% 1.85% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 187.63 161.26 223.40 169.93 162.60 142.14 169.70 6.90%
EPS 6.01 -5.01 8.21 4.76 3.57 1.22 5.15 10.81%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.90 2.85 2.91 2.83 2.84 2.80 2.79 2.60%
Adjusted Per Share Value based on latest NOSH - 57,647
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 177.44 152.64 211.35 160.59 153.74 135.18 160.60 6.85%
EPS 5.68 -4.74 7.77 4.50 3.38 1.16 4.87 10.77%
DPS 0.00 5.68 0.00 0.00 0.00 5.71 0.00 -
NAPS 2.7425 2.6977 2.7531 2.6744 2.6852 2.6631 2.6404 2.55%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.40 1.38 1.25 1.33 1.23 1.07 1.05 -
P/RPS 0.75 0.86 0.56 0.78 0.76 0.75 0.62 13.49%
P/EPS 23.29 -27.54 15.23 27.94 34.45 88.05 20.39 9.24%
EY 4.29 -3.63 6.57 3.58 2.90 1.14 4.90 -8.45%
DY 0.00 4.35 0.00 0.00 0.00 5.61 0.00 -
P/NAPS 0.48 0.48 0.43 0.47 0.43 0.38 0.38 16.80%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 29/07/10 29/04/10 28/01/10 20/10/09 30/07/09 24/04/09 -
Price 1.43 1.59 1.35 1.50 1.25 1.20 1.00 -
P/RPS 0.76 0.99 0.60 0.88 0.77 0.84 0.59 18.33%
P/EPS 23.79 -31.73 16.44 31.51 35.01 98.75 19.42 14.44%
EY 4.20 -3.15 6.08 3.17 2.86 1.01 5.15 -12.67%
DY 0.00 3.77 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.49 0.56 0.46 0.53 0.44 0.43 0.36 22.74%

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