[SUIWAH] QoQ TTM Result on 31-Aug-2011 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -7.81%
YoY- 47.93%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 381,007 386,229 394,696 411,825 422,263 423,495 435,496 -8.51%
PBT 12,622 14,143 17,201 17,743 18,973 13,220 13,733 -5.46%
Tax -5,076 -4,655 -5,199 -5,416 -5,666 -5,741 -5,719 -7.63%
NP 7,546 9,488 12,002 12,327 13,307 7,479 8,014 -3.92%
-
NP to SH 7,554 9,495 11,558 11,917 12,927 7,107 8,092 -4.47%
-
Tax Rate 40.22% 32.91% 30.22% 30.52% 29.86% 43.43% 41.64% -
Total Cost 373,461 376,741 382,694 399,498 408,956 416,016 427,482 -8.60%
-
Net Worth 175,827 174,728 173,830 175,335 115,295 170,643 166,684 3.62%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,436 3,458 3,458 3,458 3,458 3,464 3,464 -0.53%
Div Payout % 45.49% 36.43% 29.93% 29.02% 26.76% 48.75% 42.81% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 175,827 174,728 173,830 175,335 115,295 170,643 166,684 3.62%
NOSH 57,272 57,288 57,369 57,676 57,647 57,649 57,676 -0.46%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 1.98% 2.46% 3.04% 2.99% 3.15% 1.77% 1.84% -
ROE 4.30% 5.43% 6.65% 6.80% 11.21% 4.16% 4.85% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 665.25 674.19 687.99 714.03 732.49 734.60 755.07 -8.08%
EPS 13.19 16.57 20.15 20.66 22.42 12.33 14.03 -4.02%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.07 3.05 3.03 3.04 2.00 2.96 2.89 4.10%
Adjusted Per Share Value based on latest NOSH - 57,676
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 624.60 633.16 647.04 675.12 692.23 694.25 713.93 -8.51%
EPS 12.38 15.57 18.95 19.54 21.19 11.65 13.27 -4.51%
DPS 5.63 5.67 5.67 5.67 5.67 5.68 5.68 -0.58%
NAPS 2.8824 2.8644 2.8497 2.8743 1.8901 2.7974 2.7325 3.62%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 1.50 1.59 1.48 1.40 1.50 1.48 1.47 -
P/RPS 0.23 0.24 0.22 0.20 0.20 0.20 0.19 13.57%
P/EPS 11.37 9.59 7.35 6.78 6.69 12.01 10.48 5.57%
EY 8.79 10.42 13.61 14.76 14.95 8.33 9.54 -5.30%
DY 4.00 3.77 4.05 4.29 4.00 4.05 4.08 -1.31%
P/NAPS 0.49 0.52 0.49 0.46 0.75 0.50 0.51 -2.62%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 30/07/12 25/04/12 19/01/12 31/10/11 29/07/11 28/04/11 27/01/11 -
Price 1.43 1.63 1.45 1.41 1.38 1.40 1.45 -
P/RPS 0.21 0.24 0.21 0.20 0.19 0.19 0.19 6.89%
P/EPS 10.84 9.83 7.20 6.82 6.15 11.36 10.33 3.26%
EY 9.22 10.17 13.89 14.65 16.25 8.81 9.68 -3.19%
DY 4.20 3.68 4.14 4.26 4.35 4.29 4.14 0.96%
P/NAPS 0.47 0.53 0.48 0.46 0.69 0.47 0.50 -4.03%

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