[SUIWAH] YoY Annualized Quarter Result on 28-Feb-2009 [#3]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

24-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

28-Feb-2009 [#3]

Profit Trend

QoQ- -4.9%

YoY- -12.27%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Annualized Quarter Result
Revenue	392,468	440,513	427,554	380,784	384,149	377,324	428,442	-1.44%
YoY %	-10.91%	3.03%	12.28%	-0.88%	1.81%	-11.93%	-	-
Horiz. %	91.60%	102.82%	99.79%	88.88%	89.66%	88.07%	100.00%	-
PBT	12,224	18,664	16,785	18,492	20,497	11,574	29,780	-13.78%
YoY %	-34.50%	11.19%	-9.23%	-9.78%	77.10%	-61.13%	-	-
Horiz. %	41.05%	62.67%	56.36%	62.10%	68.83%	38.87%	100.00%	-
Tax	-3,473	-4,821	-3,905	-4,804	-5,038	-3,446	-5,400	-7.08%
YoY %	27.96%	-23.46%	18.71%	4.64%	-46.20%	36.19%	-	-
Horiz. %	64.31%	89.28%	72.31%	88.96%	93.30%	63.81%	100.00%	-
NP	8,750	13,842	12,880	13,688	15,458	8,128	24,380	-15.68%
YoY %	-36.79%	7.47%	-5.90%	-11.45%	90.18%	-66.66%	-	-
Horiz. %	35.89%	56.78%	52.83%	56.14%	63.40%	33.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,758	13,333	12,720	13,257	15,110	8,241	24,397	-15.68%
YoY %	-34.31%	4.82%	-4.05%	-12.26%	83.35%	-66.22%	-	-
Horiz. %	35.90%	54.65%	52.14%	54.34%	61.93%	33.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.41%	25.83%	23.26%	25.98%	24.58%	29.77%	18.13%	-
YoY %	9.99%	11.05%	-10.47%	5.70%	-17.43%	64.20%	-	-
Horiz. %	156.70%	142.47%	128.30%	143.30%	135.58%	164.20%	100.00%	-
Total Cost	383,717	426,670	414,674	367,096	368,690	369,196	404,062	-0.85%
YoY %	-10.07%	2.89%	12.96%	-0.43%	-0.14%	-8.63%	-	-
Horiz. %	94.96%	105.60%	102.63%	90.85%	91.25%	91.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,982	170,703	167,945	161,660	158,285	151,371	121,991	6.19%
YoY %	2.51%	1.64%	3.89%	2.13%	4.57%	24.08%	-	-
Horiz. %	143.44%	139.93%	137.67%	132.52%	129.75%	124.08%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Equity
Net Worth	174,982	170,703	167,945	161,660	158,285	151,371	121,991	6.19%
YoY %	2.51%	1.64%	3.89%	2.13%	4.57%	24.08%	-	-
Horiz. %	143.44%	139.93%	137.67%	132.52%	129.75%	124.08%	100.00%	-
NOSH	57,371	57,670	57,713	57,942	58,842	60,068	60,995	-1.01%
YoY %	-0.52%	-0.07%	-0.40%	-1.53%	-2.04%	-1.52%	-	-
Horiz. %	94.06%	94.55%	94.62%	94.99%	96.47%	98.48%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Ratio Analysis
NP Margin	2.23%	3.14%	3.01%	3.59%	4.02%	2.15%	5.69%	-
YoY %	-28.98%	4.32%	-16.16%	-10.70%	86.98%	-62.21%	-	-
Horiz. %	39.19%	55.18%	52.90%	63.09%	70.65%	37.79%	100.00%	-
ROE	5.01%	7.81%	7.57%	8.20%	9.55%	5.44%	20.00%	-
YoY %	-35.85%	3.17%	-7.68%	-14.14%	75.55%	-72.80%	-	-
Horiz. %	25.05%	39.05%	37.85%	41.00%	47.75%	27.20%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Per Share
RPS	684.09	763.85	740.83	657.17	652.85	628.16	702.42	-0.43%
YoY %	-10.44%	3.11%	12.73%	0.66%	3.93%	-10.57%	-	-
Horiz. %	97.39%	108.75%	105.47%	93.56%	92.94%	89.43%	100.00%	-
EPS	15.27	23.12	22.04	22.88	25.68	13.72	40.00	-14.81%
YoY %	-33.95%	4.90%	-3.67%	-10.90%	87.17%	-65.70%	-	-
Horiz. %	38.17%	57.80%	55.10%	57.20%	64.20%	34.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.05	2.96	2.91	2.79	2.69	2.52	2.00	7.27%
YoY %	3.04%	1.72%	4.30%	3.72%	6.75%	26.00%	-	-
Horiz. %	152.50%	148.00%	145.50%	139.50%	134.50%	126.00%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 57,728
RPS	643.39	722.15	700.91	624.24	629.75	618.56	702.37	-1.44%
YoY %	-10.91%	3.03%	12.28%	-0.87%	1.81%	-11.93%	-	-
Horiz. %	91.60%	102.82%	99.79%	88.88%	89.66%	88.07%	100.00%	-
EPS	14.36	21.86	20.85	21.73	24.77	13.51	40.00	-15.68%
YoY %	-34.31%	4.84%	-4.05%	-12.27%	83.35%	-66.22%	-	-
Horiz. %	35.90%	54.65%	52.12%	54.33%	61.92%	33.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.8686	2.7984	2.7532	2.6502	2.5948	2.4815	1.9999	6.19%
YoY %	2.51%	1.64%	3.89%	2.14%	4.57%	24.08%	-	-
Horiz. %	143.44%	139.93%	137.67%	132.52%	129.75%	124.08%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	-
Price	1.59	1.48	1.25	1.05	1.12	1.73	2.13	-
P/RPS	0.23	0.19	0.17	0.16	0.17	0.28	0.30	-4.32%
YoY %	21.05%	11.76%	6.25%	-5.88%	-39.29%	-6.67%	-	-
Horiz. %	76.67%	63.33%	56.67%	53.33%	56.67%	93.33%	100.00%	-
P/EPS	10.41	6.40	5.67	4.59	4.36	12.61	5.33	11.79%
YoY %	62.66%	12.87%	23.53%	5.28%	-65.42%	136.59%	-	-
Horiz. %	195.31%	120.08%	106.38%	86.12%	81.80%	236.59%	100.00%	-
EY	9.60	15.62	17.63	21.79	22.93	7.93	18.78	-10.57%
YoY %	-38.54%	-11.40%	-19.09%	-4.97%	189.16%	-57.77%	-	-
Horiz. %	51.12%	83.17%	93.88%	116.03%	122.10%	42.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.50	0.43	0.38	0.42	0.69	1.07	-11.32%
YoY %	4.00%	16.28%	13.16%	-9.52%	-39.13%	-35.51%	-	-
Horiz. %	48.60%	46.73%	40.19%	35.51%	39.25%	64.49%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Announcement Date
Date	25/04/12	28/04/11	29/04/10	24/04/09	24/04/08	27/04/07	26/04/06	-
Price	1.63	1.40	1.35	1.00	1.11	1.57	2.27	-
P/RPS	0.24	0.18	0.18	0.15	0.17	0.25	0.32	-4.67%
YoY %	33.33%	0.00%	20.00%	-11.76%	-32.00%	-21.88%	-	-
Horiz. %	75.00%	56.25%	56.25%	46.88%	53.12%	78.12%	100.00%	-
P/EPS	10.68	6.06	6.13	4.37	4.32	11.44	5.68	11.08%
YoY %	76.24%	-1.14%	40.27%	1.16%	-62.24%	101.41%	-	-
Horiz. %	188.03%	106.69%	107.92%	76.94%	76.06%	201.41%	100.00%	-
EY	9.37	16.51	16.33	22.88	23.14	8.74	17.62	-9.98%
YoY %	-43.25%	1.10%	-28.63%	-1.12%	164.76%	-50.40%	-	-
Horiz. %	53.18%	93.70%	92.68%	129.85%	131.33%	49.60%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.47	0.46	0.36	0.41	0.62	1.14	-11.97%
YoY %	12.77%	2.17%	27.78%	-12.20%	-33.87%	-45.61%	-	-
Horiz. %	46.49%	41.23%	40.35%	31.58%	35.96%	54.39%	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