[SUIWAH] QoQ TTM Result on 30-Nov-2010 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 0.45%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 411,825 422,263 423,495 435,496 428,234 413,777 403,129 1.42%
PBT 17,743 18,973 13,220 13,733 13,586 11,812 11,531 33.17%
Tax -5,416 -5,666 -5,741 -5,719 -5,526 -5,054 -1,397 146.17%
NP 12,327 13,307 7,479 8,014 8,060 6,758 10,134 13.91%
-
NP to SH 11,917 12,927 7,107 8,092 8,056 6,648 10,246 10.56%
-
Tax Rate 30.52% 29.86% 43.43% 41.64% 40.67% 42.79% 12.12% -
Total Cost 399,498 408,956 416,016 427,482 420,174 407,019 392,995 1.09%
-
Net Worth 175,335 115,295 170,643 166,684 167,292 164,558 167,936 2.90%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 3,458 3,458 3,464 3,464 3,464 3,464 3,480 -0.42%
Div Payout % 29.02% 26.76% 48.75% 42.81% 43.00% 52.11% 33.97% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 175,335 115,295 170,643 166,684 167,292 164,558 167,936 2.90%
NOSH 57,676 57,647 57,649 57,676 57,687 57,739 57,710 -0.03%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 2.99% 3.15% 1.77% 1.84% 1.88% 1.63% 2.51% -
ROE 6.80% 11.21% 4.16% 4.85% 4.82% 4.04% 6.10% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 714.03 732.49 734.60 755.07 742.34 716.62 698.54 1.46%
EPS 20.66 22.42 12.33 14.03 13.96 11.51 17.75 10.62%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.04 2.00 2.96 2.89 2.90 2.85 2.91 2.94%
Adjusted Per Share Value based on latest NOSH - 57,676
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 675.12 692.23 694.25 713.93 702.02 678.32 660.87 1.42%
EPS 19.54 21.19 11.65 13.27 13.21 10.90 16.80 10.56%
DPS 5.67 5.67 5.68 5.68 5.68 5.68 5.71 -0.46%
NAPS 2.8743 1.8901 2.7974 2.7325 2.7425 2.6977 2.7531 2.90%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.40 1.50 1.48 1.47 1.40 1.38 1.25 -
P/RPS 0.20 0.20 0.20 0.19 0.19 0.19 0.18 7.25%
P/EPS 6.78 6.69 12.01 10.48 10.03 11.99 7.04 -2.47%
EY 14.76 14.95 8.33 9.54 9.97 8.34 14.20 2.60%
DY 4.29 4.00 4.05 4.08 4.29 4.35 4.80 -7.19%
P/NAPS 0.46 0.75 0.50 0.51 0.48 0.48 0.43 4.58%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 31/10/11 29/07/11 28/04/11 27/01/11 27/10/10 29/07/10 29/04/10 -
Price 1.41 1.38 1.40 1.45 1.43 1.59 1.35 -
P/RPS 0.20 0.19 0.19 0.19 0.19 0.22 0.19 3.46%
P/EPS 6.82 6.15 11.36 10.33 10.24 13.81 7.60 -6.94%
EY 14.65 16.25 8.81 9.68 9.77 7.24 13.15 7.44%
DY 4.26 4.35 4.29 4.14 4.20 3.77 4.44 -2.71%
P/NAPS 0.46 0.69 0.47 0.50 0.49 0.56 0.46 0.00%

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
Post a Comment