[SUIWAH] QoQ TTM 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- -20.63%
YoY- -28.31%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 428,234 413,777 403,129 372,168 371,411 368,050 371,289 9.95%
PBT 13,586 11,812 11,531 9,662 12,934 12,810 13,692 -0.51%
Tax -5,526 -5,054 -1,397 -1,349 -2,180 -2,072 -4,286 18.40%
NP 8,060 6,758 10,134 8,313 10,754 10,738 9,406 -9.75%
-
NP to SH 8,056 6,648 10,246 8,481 10,686 10,647 8,995 -7.06%
-
Tax Rate 40.67% 42.79% 12.12% 13.96% 16.85% 16.17% 31.30% -
Total Cost 420,174 407,019 392,995 363,855 360,657 357,312 361,883 10.43%
-
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 3,464 3,480 3,480 3,480 3,480 3,503 -0.74%
Div Payout % 43.00% 52.11% 33.97% 41.04% 32.58% 32.69% 38.95% -
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 1.88% 1.63% 2.51% 2.23% 2.90% 2.92% 2.53% -
ROE 4.82% 4.04% 6.10% 5.20% 6.52% 6.55% 5.58% -
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 742.34 716.62 698.54 645.60 643.97 634.39 643.17 10.00%
EPS 13.96 11.51 17.75 14.71 18.53 18.35 15.58 -7.03%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 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 702.02 678.32 660.87 610.11 608.87 603.36 608.67 9.95%
EPS 13.21 10.90 16.80 13.90 17.52 17.45 14.75 -7.06%
DPS 5.68 5.68 5.71 5.71 5.71 5.71 5.74 -0.69%
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 0.19 0.19 0.18 0.21 0.19 0.17 0.16 12.10%
P/EPS 10.03 11.99 7.04 9.04 6.64 5.83 6.74 30.25%
EY 9.97 8.34 14.20 11.06 15.06 17.15 14.84 -23.23%
DY 4.29 4.35 4.80 4.51 4.88 5.61 5.71 -17.31%
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 0.19 0.22 0.19 0.23 0.19 0.19 0.16 12.10%
P/EPS 10.24 13.81 7.60 10.20 6.75 6.54 6.42 36.39%
EY 9.77 7.24 13.15 9.81 14.82 15.29 15.58 -26.67%
DY 4.20 3.77 4.44 4.00 4.80 5.00 6.00 -21.11%
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