[SUIWAH] QoQ TTM Result on 31-Aug-2010 [#1]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

27-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-May-2011

Quarter

31-Aug-2010 [#1]

Profit Trend

QoQ- 21.18%

YoY- -24.61%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
TTM Result
Revenue	422,263	423,495	435,496	428,234	413,777	403,129	372,168	8.79%
YoY %	-0.29%	-2.76%	1.70%	3.49%	2.64%	8.32%	-	-
Horiz. %	113.46%	113.79%	117.02%	115.06%	111.18%	108.32%	100.00%	-
PBT	18,973	13,220	13,733	13,586	11,812	11,531	9,662	56.87%
YoY %	43.52%	-3.74%	1.08%	15.02%	2.44%	19.34%	-	-
Horiz. %	196.37%	136.82%	142.13%	140.61%	122.25%	119.34%	100.00%	-
Tax	-5,666	-5,741	-5,719	-5,526	-5,054	-1,397	-1,349	160.54%
YoY %	1.31%	-0.38%	-3.49%	-9.34%	-261.78%	-3.56%	-	-
Horiz. %	420.01%	425.57%	423.94%	409.64%	374.65%	103.56%	100.00%	-
NP	13,307	7,479	8,014	8,060	6,758	10,134	8,313	36.87%
YoY %	77.92%	-6.68%	-0.57%	19.27%	-33.31%	21.91%	-	-
Horiz. %	160.07%	89.97%	96.40%	96.96%	81.29%	121.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,927	7,107	8,092	8,056	6,648	10,246	8,481	32.47%
YoY %	81.89%	-12.17%	0.45%	21.18%	-35.12%	20.81%	-	-
Horiz. %	152.42%	83.80%	95.41%	94.99%	78.39%	120.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.86%	43.43%	41.64%	40.67%	42.79%	12.12%	13.96%	-
YoY %	-31.25%	4.30%	2.39%	-4.95%	253.05%	-13.18%	-	-
Horiz. %	213.90%	311.10%	298.28%	291.33%	306.52%	86.82%	100.00%	-
Total Cost	408,956	416,016	427,482	420,174	407,019	392,995	363,855	8.10%
YoY %	-1.70%	-2.68%	1.74%	3.23%	3.57%	8.01%	-	-
Horiz. %	112.40%	114.34%	117.49%	115.48%	111.86%	108.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,295	170,643	166,684	167,292	164,558	167,936	163,141	-20.67%
YoY %	-32.43%	2.38%	-0.36%	1.66%	-2.01%	2.94%	-	-
Horiz. %	70.67%	104.60%	102.17%	102.54%	100.87%	102.94%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Dividend
Div	3,458	3,464	3,464	3,464	3,464	3,480	3,480	-0.42%
YoY %	-0.17%	0.00%	0.00%	0.00%	-0.46%	0.00%	-	-
Horiz. %	99.37%	99.54%	99.54%	99.54%	99.54%	100.00%	100.00%	-
Div Payout %	26.76%	48.75%	42.81%	43.00%	52.11%	33.97%	41.04%	-
YoY %	-45.11%	13.88%	-0.44%	-17.48%	53.40%	-17.23%	-	-
Horiz. %	65.20%	118.79%	104.31%	104.78%	126.97%	82.77%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Equity
Net Worth	115,295	170,643	166,684	167,292	164,558	167,936	163,141	-20.67%
YoY %	-32.43%	2.38%	-0.36%	1.66%	-2.01%	2.94%	-	-
Horiz. %	70.67%	104.60%	102.17%	102.54%	100.87%	102.94%	100.00%	-
NOSH	57,647	57,649	57,676	57,687	57,739	57,710	57,647	0.00%
YoY %	-0.00%	-0.05%	-0.02%	-0.09%	0.05%	0.11%	-	-
Horiz. %	100.00%	100.00%	100.05%	100.07%	100.16%	100.11%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Ratio Analysis
NP Margin	3.15%	1.77%	1.84%	1.88%	1.63%	2.51%	2.23%	-
YoY %	77.97%	-3.80%	-2.13%	15.34%	-35.06%	12.56%	-	-
Horiz. %	141.26%	79.37%	82.51%	84.30%	73.09%	112.56%	100.00%	-
ROE	11.21%	4.16%	4.85%	4.82%	4.04%	6.10%	5.20%	-
YoY %	169.47%	-14.23%	0.62%	19.31%	-33.77%	17.31%	-	-
Horiz. %	215.58%	80.00%	93.27%	92.69%	77.69%	117.31%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Per Share
RPS	732.49	734.60	755.07	742.34	716.62	698.54	645.60	8.79%
YoY %	-0.29%	-2.71%	1.71%	3.59%	2.59%	8.20%	-	-
Horiz. %	113.46%	113.79%	116.96%	114.98%	111.00%	108.20%	100.00%	-
EPS	22.42	12.33	14.03	13.96	11.51	17.75	14.71	32.47%
YoY %	81.83%	-12.12%	0.50%	21.29%	-35.15%	20.67%	-	-
Horiz. %	152.41%	83.82%	95.38%	94.90%	78.25%	120.67%	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	2.00	2.96	2.89	2.90	2.85	2.91	2.83	-20.67%
YoY %	-32.43%	2.42%	-0.34%	1.75%	-2.06%	2.83%	-	-
Horiz. %	70.67%	104.59%	102.12%	102.47%	100.71%	102.83%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 57,687
RPS	692.23	694.25	713.93	702.02	678.32	660.87	610.11	8.79%
YoY %	-0.29%	-2.76%	1.70%	3.49%	2.64%	8.32%	-	-
Horiz. %	113.46%	113.79%	117.02%	115.06%	111.18%	108.32%	100.00%	-
EPS	21.19	11.65	13.27	13.21	10.90	16.80	13.90	32.49%
YoY %	81.89%	-12.21%	0.45%	21.19%	-35.12%	20.86%	-	-
Horiz. %	152.45%	83.81%	95.47%	95.04%	78.42%	120.86%	100.00%	-
DPS	5.67	5.68	5.68	5.68	5.68	5.71	5.71	-0.46%
YoY %	-0.18%	0.00%	0.00%	0.00%	-0.53%	0.00%	-	-
Horiz. %	99.30%	99.47%	99.47%	99.47%	99.47%	100.00%	100.00%	-
NAPS	1.8901	2.7974	2.7325	2.7425	2.6977	2.7531	2.6744	-20.67%
YoY %	-32.43%	2.38%	-0.36%	1.66%	-2.01%	2.94%	-	-
Horiz. %	70.67%	104.60%	102.17%	102.55%	100.87%	102.94%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	-
Price	1.50	1.48	1.47	1.40	1.38	1.25	1.33	-
P/RPS	0.20	0.20	0.19	0.19	0.19	0.18	0.21	-3.20%
YoY %	0.00%	5.26%	0.00%	0.00%	5.56%	-14.29%	-	-
Horiz. %	95.24%	95.24%	90.48%	90.48%	90.48%	85.71%	100.00%	-
P/EPS	6.69	12.01	10.48	10.03	11.99	7.04	9.04	-18.19%
YoY %	-44.30%	14.60%	4.49%	-16.35%	70.31%	-22.12%	-	-
Horiz. %	74.00%	132.85%	115.93%	110.95%	132.63%	77.88%	100.00%	-
EY	14.95	8.33	9.54	9.97	8.34	14.20	11.06	22.27%
YoY %	79.47%	-12.68%	-4.31%	19.54%	-41.27%	28.39%	-	-
Horiz. %	135.17%	75.32%	86.26%	90.14%	75.41%	128.39%	100.00%	-
DY	4.00	4.05	4.08	4.29	4.35	4.80	4.51	-7.69%
YoY %	-1.23%	-0.74%	-4.90%	-1.38%	-9.38%	6.43%	-	-
Horiz. %	88.69%	89.80%	90.47%	95.12%	96.45%	106.43%	100.00%	-
P/NAPS	0.75	0.50	0.51	0.48	0.48	0.43	0.47	36.59%
YoY %	50.00%	-1.96%	6.25%	0.00%	11.63%	-8.51%	-	-
Horiz. %	159.57%	106.38%	108.51%	102.13%	102.13%	91.49%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	29/07/11	28/04/11	27/01/11	27/10/10	29/07/10	29/04/10	28/01/10	-
Price	1.38	1.40	1.45	1.43	1.59	1.35	1.50	-
P/RPS	0.19	0.19	0.19	0.19	0.22	0.19	0.23	-11.96%
YoY %	0.00%	0.00%	0.00%	-13.64%	15.79%	-17.39%	-	-
Horiz. %	82.61%	82.61%	82.61%	82.61%	95.65%	82.61%	100.00%	-
P/EPS	6.15	11.36	10.33	10.24	13.81	7.60	10.20	-28.65%
YoY %	-45.86%	9.97%	0.88%	-25.85%	81.71%	-25.49%	-	-
Horiz. %	60.29%	111.37%	101.27%	100.39%	135.39%	74.51%	100.00%	-
EY	16.25	8.81	9.68	9.77	7.24	13.15	9.81	40.04%
YoY %	84.45%	-8.99%	-0.92%	34.94%	-44.94%	34.05%	-	-
Horiz. %	165.65%	89.81%	98.67%	99.59%	73.80%	134.05%	100.00%	-
DY	4.35	4.29	4.14	4.20	3.77	4.44	4.00	5.75%
YoY %	1.40%	3.62%	-1.43%	11.41%	-15.09%	11.00%	-	-
Horiz. %	108.75%	107.25%	103.50%	105.00%	94.25%	111.00%	100.00%	-
P/NAPS	0.69	0.47	0.50	0.49	0.56	0.46	0.53	19.24%
YoY %	46.81%	-6.00%	2.04%	-12.50%	21.74%	-13.21%	-	-
Horiz. %	130.19%	88.68%	94.34%	92.45%	105.66%	86.79%	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