[SUIWAH] YoY Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 60.08%
YoY- 4.82%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 286,135 290,538 294,351 330,385 320,666 285,588 288,112 -0.11%
PBT 12,439 14,844 9,168 13,998 12,589 13,869 15,373 -3.46%
Tax -515 -3,805 -2,605 -3,616 -2,929 -3,603 -3,779 -28.25%
NP 11,924 11,039 6,563 10,382 9,660 10,266 11,594 0.46%
-
NP to SH 11,790 11,045 6,569 10,000 9,540 9,943 11,333 0.66%
-
Tax Rate 4.14% 25.63% 28.41% 25.83% 23.27% 25.98% 24.58% -
Total Cost 274,211 279,499 287,788 320,003 311,006 275,322 276,518 -0.13%
-
Net Worth 193,729 181,215 174,982 170,703 167,945 161,660 158,285 3.42%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 193,729 181,215 174,982 170,703 167,945 161,660 158,285 3.42%
NOSH 57,316 57,346 57,371 57,670 57,713 57,942 58,842 -0.43%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 4.17% 3.80% 2.23% 3.14% 3.01% 3.59% 4.02% -
ROE 6.09% 6.09% 3.75% 5.86% 5.68% 6.15% 7.16% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 499.22 506.63 513.06 572.89 555.62 492.88 489.64 0.32%
EPS 20.57 19.26 11.45 17.34 16.53 17.16 19.26 1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.16 3.05 2.96 2.91 2.79 2.69 3.87%
Adjusted Per Share Value based on latest NOSH - 57,649
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 469.07 476.29 482.54 541.61 525.68 468.18 472.31 -0.11%
EPS 19.33 18.11 10.77 16.39 15.64 16.30 18.58 0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1759 2.9708 2.8686 2.7984 2.7532 2.6502 2.5948 3.42%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 2.35 1.45 1.59 1.48 1.25 1.05 1.12 -
P/RPS 0.47 0.29 0.31 0.26 0.22 0.21 0.23 12.64%
P/EPS 11.42 7.53 13.89 8.54 7.56 6.12 5.82 11.88%
EY 8.75 13.28 7.20 11.72 13.22 16.34 17.20 -10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.46 0.52 0.50 0.43 0.38 0.42 8.88%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 30/04/14 29/04/13 25/04/12 28/04/11 29/04/10 24/04/09 24/04/08 -
Price 2.93 1.44 1.63 1.40 1.35 1.00 1.11 -
P/RPS 0.59 0.28 0.32 0.24 0.24 0.20 0.23 16.99%
P/EPS 14.24 7.48 14.24 8.07 8.17 5.83 5.76 16.27%
EY 7.02 13.38 7.02 12.39 12.24 17.16 17.35 -13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.46 0.53 0.47 0.46 0.36 0.41 13.35%

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