[SUIWAH] YoY Cumulative 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- 133.27%
YoY- -31.09%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 183,481 185,893 213,460 191,741 187,623 177,704 177,445 0.55%
PBT 7,698 6,725 8,497 6,576 9,724 7,583 3,941 11.79%
Tax -2,069 -1,851 -2,318 -1,653 -2,375 -1,857 -1,193 9.60%
NP 5,629 4,874 6,179 4,923 7,349 5,726 2,748 12.68%
-
NP to SH 5,631 4,878 6,247 4,803 6,970 5,525 2,773 12.51%
-
Tax Rate 26.88% 27.52% 27.28% 25.14% 24.42% 24.49% 30.27% -
Total Cost 177,852 181,019 207,281 186,818 180,274 171,978 174,697 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 3.21% 2.81% 3.75% 2.94% 4.38% 3.63% 1.86% -
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 319.98 323.92 370.06 332.14 323.29 301.05 291.16 1.58%
EPS 9.82 8.50 10.83 8.32 12.01 9.36 4.55 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 300.79 304.74 349.93 314.33 307.58 291.32 290.89 0.55%
EPS 9.23 8.00 10.24 7.87 11.43 9.06 4.55 12.49%
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 0.44 0.46 0.40 0.40 0.32 0.45 0.61 -5.29%
P/EPS 14.26 17.41 13.57 15.99 8.58 14.53 39.34 -15.54%
EY 7.01 5.74 7.37 6.26 11.66 6.88 2.54 18.41%
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 0.44 0.45 0.39 0.45 0.34 0.42 0.63 -5.80%
P/EPS 14.26 17.06 13.39 18.03 9.08 13.35 40.00 -15.78%
EY 7.01 5.86 7.47 5.55 11.02 7.49 2.50 18.73%
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