[SUIWAH] QoQ TTM Result on 28-Feb-2009 [#3]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

24-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

28-Feb-2009 [#3]

Profit Trend

QoQ- -23.96%

YoY- -20.32%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
TTM Result
Revenue	372,168	371,411	368,050	371,289	383,732	378,969	373,813	-0.29%
YoY %	0.20%	0.91%	-0.87%	-3.24%	1.26%	1.38%	-	-
Horiz. %	99.56%	99.36%	98.46%	99.32%	102.65%	101.38%	100.00%	-
PBT	9,662	12,934	12,810	13,692	17,337	15,492	15,196	-26.03%
YoY %	-25.30%	0.97%	-6.44%	-21.02%	11.91%	1.95%	-	-
Horiz. %	63.58%	85.11%	84.30%	90.10%	114.09%	101.95%	100.00%	-
Tax	-1,349	-2,180	-2,072	-4,286	-4,980	-4,523	-4,461	-54.91%
YoY %	38.12%	-5.21%	51.66%	13.94%	-10.10%	-1.39%	-	-
Horiz. %	30.24%	48.87%	46.45%	96.08%	111.63%	101.39%	100.00%	-
NP	8,313	10,754	10,738	9,406	12,357	10,969	10,735	-15.65%
YoY %	-22.70%	0.15%	14.16%	-23.88%	12.65%	2.18%	-	-
Horiz. %	77.44%	100.18%	100.03%	87.62%	115.11%	102.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,481	10,686	10,647	8,995	11,830	10,518	10,386	-12.62%
YoY %	-20.63%	0.37%	18.37%	-23.96%	12.47%	1.27%	-	-
Horiz. %	81.66%	102.89%	102.51%	86.61%	113.90%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.96%	16.85%	16.17%	31.30%	28.72%	29.20%	29.36%	-
YoY %	-17.15%	4.21%	-48.34%	8.98%	-1.64%	-0.54%	-	-
Horiz. %	47.55%	57.39%	55.07%	106.61%	97.82%	99.46%	100.00%	-
Total Cost	363,855	360,657	357,312	361,883	371,375	368,000	363,078	0.14%
YoY %	0.89%	0.94%	-1.26%	-2.56%	0.92%	1.36%	-	-
Horiz. %	100.21%	99.33%	98.41%	99.67%	102.29%	101.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,141	163,797	162,446	161,061	158,785	157,757	155,900	3.07%
YoY %	-0.40%	0.83%	0.86%	1.43%	0.65%	1.19%	-	-
Horiz. %	104.64%	105.07%	104.20%	103.31%	101.85%	101.19%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	3,480	3,480	3,480	3,503	3,503	3,503	3,503	-0.43%
YoY %	0.00%	0.00%	-0.66%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.34%	99.34%	99.34%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	41.04%	32.58%	32.69%	38.95%	29.61%	33.31%	33.73%	-
YoY %	25.97%	-0.34%	-16.07%	31.54%	-11.11%	-1.25%	-	-
Horiz. %	121.67%	96.59%	96.92%	115.48%	87.79%	98.75%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	163,141	163,797	162,446	161,061	158,785	157,757	155,900	3.07%
YoY %	-0.40%	0.83%	0.86%	1.43%	0.65%	1.19%	-	-
Horiz. %	104.64%	105.07%	104.20%	103.31%	101.85%	101.19%	100.00%	-
NOSH	57,647	57,675	58,016	57,728	57,950	58,213	58,389	-0.84%
YoY %	-0.05%	-0.59%	0.50%	-0.38%	-0.45%	-0.30%	-	-
Horiz. %	98.73%	98.78%	99.36%	98.87%	99.25%	99.70%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	2.23%	2.90%	2.92%	2.53%	3.22%	2.89%	2.87%	-
YoY %	-23.10%	-0.68%	15.42%	-21.43%	11.42%	0.70%	-	-
Horiz. %	77.70%	101.05%	101.74%	88.15%	112.20%	100.70%	100.00%	-
ROE	5.20%	6.52%	6.55%	5.58%	7.45%	6.67%	6.66%	-
YoY %	-20.25%	-0.46%	17.38%	-25.10%	11.69%	0.15%	-	-
Horiz. %	78.08%	97.90%	98.35%	83.78%	111.86%	100.15%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	645.60	643.97	634.39	643.17	662.17	651.00	640.20	0.56%
YoY %	0.25%	1.51%	-1.37%	-2.87%	1.72%	1.69%	-	-
Horiz. %	100.84%	100.59%	99.09%	100.46%	103.43%	101.69%	100.00%	-
EPS	14.71	18.53	18.35	15.58	20.41	18.07	17.79	-11.89%
YoY %	-20.62%	0.98%	17.78%	-23.66%	12.95%	1.57%	-	-
Horiz. %	82.69%	104.16%	103.15%	87.58%	114.73%	101.57%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.83	2.84	2.80	2.79	2.74	2.71	2.67	3.95%
YoY %	-0.35%	1.43%	0.36%	1.82%	1.11%	1.50%	-	-
Horiz. %	105.99%	106.37%	104.87%	104.49%	102.62%	101.50%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 57,728
RPS	610.11	608.87	603.36	608.67	629.07	621.26	612.81	-0.29%
YoY %	0.20%	0.91%	-0.87%	-3.24%	1.26%	1.38%	-	-
Horiz. %	99.56%	99.36%	98.46%	99.32%	102.65%	101.38%	100.00%	-
EPS	13.90	17.52	17.45	14.75	19.39	17.24	17.03	-12.65%
YoY %	-20.66%	0.40%	18.31%	-23.93%	12.47%	1.23%	-	-
Horiz. %	81.62%	102.88%	102.47%	86.61%	113.86%	101.23%	100.00%	-
DPS	5.71	5.71	5.71	5.74	5.74	5.74	5.74	-0.34%
YoY %	0.00%	0.00%	-0.52%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.48%	99.48%	99.48%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.6744	2.6852	2.6631	2.6404	2.603	2.5862	2.5558	3.06%
YoY %	-0.40%	0.83%	0.86%	1.44%	0.65%	1.19%	-	-
Horiz. %	104.64%	105.06%	104.20%	103.31%	101.85%	101.19%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	-
Price	1.33	1.23	1.07	1.05	1.03	1.18	1.23	-
P/RPS	0.21	0.19	0.17	0.16	0.16	0.18	0.19	6.89%
YoY %	10.53%	11.76%	6.25%	0.00%	-11.11%	-5.26%	-	-
Horiz. %	110.53%	100.00%	89.47%	84.21%	84.21%	94.74%	100.00%	-
P/EPS	9.04	6.64	5.83	6.74	5.05	6.53	6.92	19.48%
YoY %	36.14%	13.89%	-13.50%	33.47%	-22.66%	-5.64%	-	-
Horiz. %	130.64%	95.95%	84.25%	97.40%	72.98%	94.36%	100.00%	-
EY	11.06	15.06	17.15	14.84	19.82	15.31	14.46	-16.35%
YoY %	-26.56%	-12.19%	15.57%	-25.13%	29.46%	5.88%	-	-
Horiz. %	76.49%	104.15%	118.60%	102.63%	137.07%	105.88%	100.00%	-
DY	4.51	4.88	5.61	5.71	5.83	5.08	4.88	-5.11%
YoY %	-7.58%	-13.01%	-1.75%	-2.06%	14.76%	4.10%	-	-
Horiz. %	92.42%	100.00%	114.96%	117.01%	119.47%	104.10%	100.00%	-
P/NAPS	0.47	0.43	0.38	0.38	0.38	0.44	0.46	1.44%
YoY %	9.30%	13.16%	0.00%	0.00%	-13.64%	-4.35%	-	-
Horiz. %	102.17%	93.48%	82.61%	82.61%	82.61%	95.65%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	28/01/10	20/10/09	30/07/09	24/04/09	22/01/09	17/10/08	30/07/08	-
Price	1.50	1.25	1.20	1.00	1.09	0.94	1.10	-
P/RPS	0.23	0.19	0.19	0.16	0.16	0.14	0.17	22.30%
YoY %	21.05%	0.00%	18.75%	0.00%	14.29%	-17.65%	-	-
Horiz. %	135.29%	111.76%	111.76%	94.12%	94.12%	82.35%	100.00%	-
P/EPS	10.20	6.75	6.54	6.42	5.34	5.20	6.18	39.61%
YoY %	51.11%	3.21%	1.87%	20.22%	2.69%	-15.86%	-	-
Horiz. %	165.05%	109.22%	105.83%	103.88%	86.41%	84.14%	100.00%	-
EY	9.81	14.82	15.29	15.58	18.73	19.22	16.17	-28.31%
YoY %	-33.81%	-3.07%	-1.86%	-16.82%	-2.55%	18.86%	-	-
Horiz. %	60.67%	91.65%	94.56%	96.35%	115.83%	118.86%	100.00%	-
DY	4.00	4.80	5.00	6.00	5.50	6.38	5.45	-18.61%
YoY %	-16.67%	-4.00%	-16.67%	9.09%	-13.79%	17.06%	-	-
Horiz. %	73.39%	88.07%	91.74%	110.09%	100.92%	117.06%	100.00%	-
P/NAPS	0.53	0.44	0.43	0.36	0.40	0.35	0.41	18.64%
YoY %	20.45%	2.33%	19.44%	-10.00%	14.29%	-14.63%	-	-
Horiz. %	129.27%	107.32%	104.88%	87.80%	97.56%	85.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos