[SUIWAH] YoY Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 32.42%
YoY- -4.05%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 387,384 392,468 440,513 427,554 380,784 384,149 377,324 0.43%
PBT 19,792 12,224 18,664 16,785 18,492 20,497 11,574 9.34%
Tax -5,073 -3,473 -4,821 -3,905 -4,804 -5,038 -3,446 6.65%
NP 14,718 8,750 13,842 12,880 13,688 15,458 8,128 10.39%
-
NP to SH 14,726 8,758 13,333 12,720 13,257 15,110 8,241 10.14%
-
Tax Rate 25.63% 28.41% 25.83% 23.26% 25.98% 24.58% 29.77% -
Total Cost 372,665 383,717 426,670 414,674 367,096 368,690 369,196 0.15%
-
Net Worth 181,215 174,982 170,703 167,945 161,660 158,285 151,371 3.04%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 181,215 174,982 170,703 167,945 161,660 158,285 151,371 3.04%
NOSH 57,346 57,371 57,670 57,713 57,942 58,842 60,068 -0.76%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 3.80% 2.23% 3.14% 3.01% 3.59% 4.02% 2.15% -
ROE 8.13% 5.01% 7.81% 7.57% 8.20% 9.55% 5.44% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 675.51 684.09 763.85 740.83 657.17 652.85 628.16 1.21%
EPS 25.68 15.27 23.12 22.04 22.88 25.68 13.72 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.05 2.96 2.91 2.79 2.69 2.52 3.84%
Adjusted Per Share Value based on latest NOSH - 57,710
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 635.06 643.39 722.15 700.91 624.24 629.75 618.56 0.43%
EPS 24.14 14.36 21.86 20.85 21.73 24.77 13.51 10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9708 2.8686 2.7984 2.7532 2.6502 2.5948 2.4815 3.04%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.45 1.59 1.48 1.25 1.05 1.12 1.73 -
P/RPS 0.21 0.23 0.19 0.17 0.16 0.17 0.28 -4.67%
P/EPS 5.65 10.41 6.40 5.67 4.59 4.36 12.61 -12.51%
EY 17.71 9.60 15.62 17.63 21.79 22.93 7.93 14.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.50 0.43 0.38 0.42 0.69 -6.52%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 29/04/13 25/04/12 28/04/11 29/04/10 24/04/09 24/04/08 27/04/07 -
Price 1.44 1.63 1.40 1.35 1.00 1.11 1.57 -
P/RPS 0.21 0.24 0.18 0.18 0.15 0.17 0.25 -2.86%
P/EPS 5.61 10.68 6.06 6.13 4.37 4.32 11.44 -11.18%
EY 17.83 9.37 16.51 16.33 22.88 23.14 8.74 12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.47 0.46 0.36 0.41 0.62 -4.84%

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