[SUIWAH] QoQ TTM Result on 31-May-2010 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -35.12%
YoY- -37.56%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 423,495 435,496 428,234 413,777 403,129 372,168 371,411 9.16%
PBT 13,220 13,733 13,586 11,812 11,531 9,662 12,934 1.47%
Tax -5,741 -5,719 -5,526 -5,054 -1,397 -1,349 -2,180 91.03%
NP 7,479 8,014 8,060 6,758 10,134 8,313 10,754 -21.55%
-
NP to SH 7,107 8,092 8,056 6,648 10,246 8,481 10,686 -23.86%
-
Tax Rate 43.43% 41.64% 40.67% 42.79% 12.12% 13.96% 16.85% -
Total Cost 416,016 427,482 420,174 407,019 392,995 363,855 360,657 10.01%
-
Net Worth 170,643 166,684 167,292 164,558 167,936 163,141 163,797 2.77%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 3,464 3,464 3,464 3,464 3,480 3,480 3,480 -0.30%
Div Payout % 48.75% 42.81% 43.00% 52.11% 33.97% 41.04% 32.58% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 170,643 166,684 167,292 164,558 167,936 163,141 163,797 2.77%
NOSH 57,649 57,676 57,687 57,739 57,710 57,647 57,675 -0.03%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 1.77% 1.84% 1.88% 1.63% 2.51% 2.23% 2.90% -
ROE 4.16% 4.85% 4.82% 4.04% 6.10% 5.20% 6.52% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 734.60 755.07 742.34 716.62 698.54 645.60 643.97 9.20%
EPS 12.33 14.03 13.96 11.51 17.75 14.71 18.53 -23.83%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.96 2.89 2.90 2.85 2.91 2.83 2.84 2.80%
Adjusted Per Share Value based on latest NOSH - 57,739
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 694.25 713.93 702.02 678.32 660.87 610.11 608.87 9.16%
EPS 11.65 13.27 13.21 10.90 16.80 13.90 17.52 -23.87%
DPS 5.68 5.68 5.68 5.68 5.71 5.71 5.71 -0.35%
NAPS 2.7974 2.7325 2.7425 2.6977 2.7531 2.6744 2.6852 2.77%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.48 1.47 1.40 1.38 1.25 1.33 1.23 -
P/RPS 0.20 0.19 0.19 0.19 0.18 0.21 0.19 3.48%
P/EPS 12.01 10.48 10.03 11.99 7.04 9.04 6.64 48.61%
EY 8.33 9.54 9.97 8.34 14.20 11.06 15.06 -32.69%
DY 4.05 4.08 4.29 4.35 4.80 4.51 4.88 -11.71%
P/NAPS 0.50 0.51 0.48 0.48 0.43 0.47 0.43 10.60%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 27/01/11 27/10/10 29/07/10 29/04/10 28/01/10 20/10/09 -
Price 1.40 1.45 1.43 1.59 1.35 1.50 1.25 -
P/RPS 0.19 0.19 0.19 0.22 0.19 0.23 0.19 0.00%
P/EPS 11.36 10.33 10.24 13.81 7.60 10.20 6.75 41.62%
EY 8.81 9.68 9.77 7.24 13.15 9.81 14.82 -29.36%
DY 4.29 4.14 4.20 3.77 4.44 4.00 4.80 -7.23%
P/NAPS 0.47 0.50 0.49 0.56 0.46 0.53 0.44 4.50%

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