[SUIWAH] YoY Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 16.63%
YoY- -31.09%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 366,962 371,786 426,920 383,482 375,246 355,408 354,890 0.55%
PBT 15,396 13,450 16,994 13,152 19,448 15,166 7,882 11.79%
Tax -4,138 -3,702 -4,636 -3,306 -4,750 -3,714 -2,386 9.60%
NP 11,258 9,748 12,358 9,846 14,698 11,452 5,496 12.68%
-
NP to SH 11,262 9,756 12,494 9,606 13,940 11,050 5,546 12.51%
-
Tax Rate 26.88% 27.52% 27.28% 25.14% 24.42% 24.49% 30.27% -
Total Cost 355,704 362,038 414,562 373,636 360,548 343,956 349,394 0.29%
-
Net Worth 175,467 173,886 166,702 163,371 159,015 152,291 149,315 2.72%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 175,467 173,886 166,702 163,371 159,015 152,291 149,315 2.72%
NOSH 57,342 57,388 57,682 57,728 58,034 59,027 60,945 -1.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 3.07% 2.62% 2.89% 2.57% 3.92% 3.22% 1.55% -
ROE 6.42% 5.61% 7.49% 5.88% 8.77% 7.26% 3.71% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 639.95 647.84 740.12 664.29 646.59 602.10 582.31 1.58%
EPS 19.64 17.00 21.66 16.64 24.02 18.72 9.10 13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.03 2.89 2.83 2.74 2.58 2.45 3.77%
Adjusted Per Share Value based on latest NOSH - 57,647
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 601.58 609.49 699.87 628.66 615.16 582.64 581.79 0.55%
EPS 18.46 15.99 20.48 15.75 22.85 18.11 9.09 12.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8765 2.8506 2.7328 2.6782 2.6068 2.4966 2.4478 2.72%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 1.40 1.48 1.47 1.33 1.03 1.36 1.79 -
P/RPS 0.22 0.23 0.20 0.20 0.16 0.23 0.31 -5.55%
P/EPS 7.13 8.71 6.79 7.99 4.29 7.26 19.67 -15.54%
EY 14.03 11.49 14.73 12.51 23.32 13.76 5.08 18.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.51 0.47 0.38 0.53 0.73 -7.40%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 19/01/12 27/01/11 28/01/10 22/01/09 24/01/08 26/01/07 -
Price 1.40 1.45 1.45 1.50 1.09 1.25 1.82 -
P/RPS 0.22 0.22 0.20 0.23 0.17 0.21 0.31 -5.55%
P/EPS 7.13 8.53 6.69 9.01 4.54 6.68 20.00 -15.78%
EY 14.03 11.72 14.94 11.09 22.04 14.98 5.00 18.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.50 0.53 0.40 0.48 0.74 -7.61%

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