[SUIWAH] QoQ 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- -161.06%
YoY- -510.35%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 116,925 105,224 108,236 93,110 128,926 97,962 93,779 15.88%
PBT 5,501 3,719 4,778 -778 6,014 3,572 3,004 49.84%
Tax -1,298 -973 -1,345 -2,125 -1,276 -780 -873 30.36%
NP 4,203 2,746 3,433 -2,903 4,738 2,792 2,131 57.46%
-
NP to SH 3,753 2,780 3,467 -2,893 4,738 2,744 2,059 49.37%
-
Tax Rate 23.60% 26.16% 28.15% - 21.22% 21.84% 29.06% -
Total Cost 112,722 102,478 104,803 96,013 124,188 95,170 91,648 14.83%
-
Net Worth 170,643 166,684 167,292 164,558 167,936 163,141 163,797 2.77%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 3,464 - - - -
Div Payout % - - - 0.00% - - - -
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 170,643 166,684 167,292 164,558 167,936 163,141 163,797 2.77%
NOSH 57,649 57,676 57,687 57,739 57,710 57,647 57,675 -0.03%
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 3.59% 2.61% 3.17% -3.12% 3.67% 2.85% 2.27% -
ROE 2.20% 1.67% 2.07% -1.76% 2.82% 1.68% 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 202.82 182.44 187.63 161.26 223.40 169.93 162.60 15.92%
EPS 6.51 4.82 6.01 -5.01 8.21 4.76 3.57 49.42%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.96 2.89 2.90 2.85 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 191.68 172.50 177.44 152.64 211.35 160.59 153.74 15.88%
EPS 6.15 4.56 5.68 -4.74 7.77 4.50 3.38 49.20%
DPS 0.00 0.00 0.00 5.68 0.00 0.00 0.00 -
NAPS 2.7974 2.7325 2.7425 2.6977 2.7531 2.6744 2.6852 2.77%
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 0.73 0.81 0.75 0.86 0.56 0.78 0.76 -2.65%
P/EPS 22.73 30.50 23.29 -27.54 15.23 27.94 34.45 -24.26%
EY 4.40 3.28 4.29 -3.63 6.57 3.58 2.90 32.14%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.48 0.48 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 0.69 0.79 0.76 0.99 0.60 0.88 0.77 -7.07%
P/EPS 21.51 30.08 23.79 -31.73 16.44 31.51 35.01 -27.79%
EY 4.65 3.32 4.20 -3.15 6.08 3.17 2.86 38.39%
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