[SUIWAH] QoQ 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- -16.06%
YoY- -29.13%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 86,656 108,458 88,095 97,798 91,878 116,925 105,224 -12.13%
PBT 3,454 2,443 3,177 3,548 4,975 5,501 3,719 -4.80%
Tax -2,471 -754 -756 -1,095 -2,050 -1,298 -973 86.03%
NP 983 1,689 2,421 2,453 2,925 4,203 2,746 -49.55%
-
NP to SH 986 1,690 2,421 2,457 2,927 3,753 2,780 -49.86%
-
Tax Rate 71.54% 30.86% 23.80% 30.86% 41.21% 23.60% 26.16% -
Total Cost 85,673 106,769 85,674 95,345 88,953 112,722 102,478 -11.24%
-
Net Worth 175,827 174,728 173,830 175,335 115,295 170,643 166,684 3.62%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,436 - - - 3,458 - - -
Div Payout % 348.52% - - - 118.17% - - -
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 175,827 174,728 173,830 175,335 115,295 170,643 166,684 3.62%
NOSH 57,272 57,288 57,369 57,676 57,647 57,649 57,676 -0.46%
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 1.13% 1.56% 2.75% 2.51% 3.18% 3.59% 2.61% -
ROE 0.56% 0.97% 1.39% 1.40% 2.54% 2.20% 1.67% -
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 151.30 189.32 153.56 169.56 159.38 202.82 182.44 -11.72%
EPS 1.72 2.95 4.22 4.28 5.08 6.51 4.82 -49.65%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.07 3.05 3.03 3.04 2.00 2.96 2.89 4.10%
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 142.06 177.80 144.42 160.32 150.62 191.68 172.50 -12.13%
EPS 1.62 2.77 3.97 4.03 4.80 6.15 4.56 -49.80%
DPS 5.63 0.00 0.00 0.00 5.67 0.00 0.00 -
NAPS 2.8824 2.8644 2.8497 2.8743 1.8901 2.7974 2.7325 3.62%
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 0.99 0.84 0.96 0.83 0.94 0.73 0.81 14.30%
P/EPS 87.13 53.90 35.07 32.86 29.54 22.73 30.50 101.20%
EY 1.15 1.86 2.85 3.04 3.38 4.40 3.28 -50.24%
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 0.75 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 0.95 0.86 0.94 0.83 0.87 0.69 0.79 13.07%
P/EPS 83.06 55.25 34.36 33.10 27.18 21.51 30.08 96.70%
EY 1.20 1.81 2.91 3.02 3.68 4.65 3.32 -49.22%
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 0.69 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