[SUIWAH] QoQ TTM Result on 31-Aug-2009 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
20-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 0.37%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 413,777 403,129 372,168 371,411 368,050 371,289 383,732 5.15%
PBT 11,812 11,531 9,662 12,934 12,810 13,692 17,337 -22.58%
Tax -5,054 -1,397 -1,349 -2,180 -2,072 -4,286 -4,980 0.98%
NP 6,758 10,134 8,313 10,754 10,738 9,406 12,357 -33.14%
-
NP to SH 6,648 10,246 8,481 10,686 10,647 8,995 11,830 -31.92%
-
Tax Rate 42.79% 12.12% 13.96% 16.85% 16.17% 31.30% 28.72% -
Total Cost 407,019 392,995 363,855 360,657 357,312 361,883 371,375 6.30%
-
Net Worth 164,558 167,936 163,141 163,797 162,446 161,061 158,785 2.41%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 3,464 3,480 3,480 3,480 3,480 3,503 3,503 -0.74%
Div Payout % 52.11% 33.97% 41.04% 32.58% 32.69% 38.95% 29.61% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 164,558 167,936 163,141 163,797 162,446 161,061 158,785 2.41%
NOSH 57,739 57,710 57,647 57,675 58,016 57,728 57,950 -0.24%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 1.63% 2.51% 2.23% 2.90% 2.92% 2.53% 3.22% -
ROE 4.04% 6.10% 5.20% 6.52% 6.55% 5.58% 7.45% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 716.62 698.54 645.60 643.97 634.39 643.17 662.17 5.41%
EPS 11.51 17.75 14.71 18.53 18.35 15.58 20.41 -31.76%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.85 2.91 2.83 2.84 2.80 2.79 2.74 2.66%
Adjusted Per Share Value based on latest NOSH - 57,675
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 678.32 660.87 610.11 608.87 603.36 608.67 629.07 5.15%
EPS 10.90 16.80 13.90 17.52 17.45 14.75 19.39 -31.91%
DPS 5.68 5.71 5.71 5.71 5.71 5.74 5.74 -0.69%
NAPS 2.6977 2.7531 2.6744 2.6852 2.6631 2.6404 2.603 2.41%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.38 1.25 1.33 1.23 1.07 1.05 1.03 -
P/RPS 0.19 0.18 0.21 0.19 0.17 0.16 0.16 12.15%
P/EPS 11.99 7.04 9.04 6.64 5.83 6.74 5.05 78.06%
EY 8.34 14.20 11.06 15.06 17.15 14.84 19.82 -43.87%
DY 4.35 4.80 4.51 4.88 5.61 5.71 5.83 -17.74%
P/NAPS 0.48 0.43 0.47 0.43 0.38 0.38 0.38 16.86%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 29/04/10 28/01/10 20/10/09 30/07/09 24/04/09 22/01/09 -
Price 1.59 1.35 1.50 1.25 1.20 1.00 1.09 -
P/RPS 0.22 0.19 0.23 0.19 0.19 0.16 0.16 23.67%
P/EPS 13.81 7.60 10.20 6.75 6.54 6.42 5.34 88.51%
EY 7.24 13.15 9.81 14.82 15.29 15.58 18.73 -46.96%
DY 3.77 4.44 4.00 4.80 5.00 6.00 5.50 -22.27%
P/NAPS 0.56 0.46 0.53 0.44 0.43 0.36 0.40 25.17%

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