[SUIWAH] YoY Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
20-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -22.65%
YoY- 1.93%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 380,632 391,192 432,944 375,116 361,672 341,048 339,812 1.90%
PBT 13,292 14,192 19,112 12,016 11,520 10,336 3,408 25.43%
Tax -3,076 -4,380 -5,380 -3,492 -3,060 -2,812 -2,304 4.92%
NP 10,216 9,812 13,732 8,524 8,460 7,524 1,104 44.84%
-
NP to SH 10,220 9,828 13,868 8,236 8,080 7,552 1,124 44.42%
-
Tax Rate 23.14% 30.86% 28.15% 29.06% 26.56% 27.21% 67.61% -
Total Cost 370,416 381,380 419,212 366,592 353,212 333,524 338,708 1.50%
-
Net Worth 175,939 175,335 167,292 163,797 157,757 152,105 150,273 2.66%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 175,939 175,335 167,292 163,797 157,757 152,105 150,273 2.66%
NOSH 57,309 57,676 57,687 57,675 58,213 59,184 61,086 -1.05%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 2.68% 2.51% 3.17% 2.27% 2.34% 2.21% 0.32% -
ROE 5.81% 5.61% 8.29% 5.03% 5.12% 4.96% 0.75% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 664.17 678.26 750.50 650.40 621.29 576.24 556.28 2.99%
EPS 17.80 17.04 24.04 14.28 13.88 12.76 1.84 45.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.04 2.90 2.84 2.71 2.57 2.46 3.75%
Adjusted Per Share Value based on latest NOSH - 57,675
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 623.99 641.30 709.74 614.94 592.90 559.10 557.07 1.90%
EPS 16.75 16.11 22.73 13.50 13.25 12.38 1.84 44.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8843 2.8743 2.7425 2.6852 2.5862 2.4935 2.4635 2.66%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 1.42 1.40 1.40 1.23 1.18 1.32 2.00 -
P/RPS 0.21 0.21 0.19 0.19 0.19 0.23 0.36 -8.58%
P/EPS 7.96 8.22 5.82 8.61 8.50 10.34 108.70 -35.29%
EY 12.56 12.17 17.17 11.61 11.76 9.67 0.92 54.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.48 0.43 0.44 0.51 0.81 -8.99%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 31/10/11 27/10/10 20/10/09 17/10/08 29/10/07 30/10/06 -
Price 1.40 1.41 1.43 1.25 0.94 1.39 1.88 -
P/RPS 0.21 0.21 0.19 0.19 0.15 0.24 0.34 -7.70%
P/EPS 7.85 8.27 5.95 8.75 6.77 10.89 102.17 -34.77%
EY 12.74 12.09 16.81 11.42 14.77 9.18 0.98 53.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.49 0.44 0.35 0.54 0.76 -8.02%

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