[SUIWAH] YoY Cumulative Quarter Result on 30-Nov-2010 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 80.18%
YoY- 30.06%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 176,339 183,481 185,893 213,460 191,741 187,623 177,704 -0.12%
PBT 7,494 7,698 6,725 8,497 6,576 9,724 7,583 -0.19%
Tax -901 -2,069 -1,851 -2,318 -1,653 -2,375 -1,857 -11.34%
NP 6,593 5,629 4,874 6,179 4,923 7,349 5,726 2.37%
-
NP to SH 6,597 5,631 4,878 6,247 4,803 6,970 5,525 2.99%
-
Tax Rate 12.02% 26.88% 27.52% 27.28% 25.14% 24.42% 24.49% -
Total Cost 169,746 177,852 181,019 207,281 186,818 180,274 171,978 -0.21%
-
Net Worth 188,567 175,467 173,886 166,702 163,371 159,015 152,291 3.62%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 188,567 175,467 173,886 166,702 163,371 159,015 152,291 3.62%
NOSH 57,315 57,342 57,388 57,682 57,728 58,034 59,027 -0.48%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 3.74% 3.07% 2.62% 2.89% 2.57% 3.92% 3.22% -
ROE 3.50% 3.21% 2.81% 3.75% 2.94% 4.38% 3.63% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 307.66 319.98 323.92 370.06 332.14 323.29 301.05 0.36%
EPS 11.51 9.82 8.50 10.83 8.32 12.01 9.36 3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.06 3.03 2.89 2.83 2.74 2.58 4.13%
Adjusted Per Share Value based on latest NOSH - 57,676
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 289.08 300.79 304.74 349.93 314.33 307.58 291.32 -0.12%
EPS 10.81 9.23 8.00 10.24 7.87 11.43 9.06 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0913 2.8765 2.8506 2.7328 2.6782 2.6068 2.4966 3.62%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 2.08 1.40 1.48 1.47 1.33 1.03 1.36 -
P/RPS 0.68 0.44 0.46 0.40 0.40 0.32 0.45 7.11%
P/EPS 18.07 14.26 17.41 13.57 15.99 8.58 14.53 3.69%
EY 5.53 7.01 5.74 7.37 6.26 11.66 6.88 -3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.49 0.51 0.47 0.38 0.53 2.91%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 23/01/14 30/01/13 19/01/12 27/01/11 28/01/10 22/01/09 24/01/08 -
Price 1.97 1.40 1.45 1.45 1.50 1.09 1.25 -
P/RPS 0.64 0.44 0.45 0.39 0.45 0.34 0.42 7.26%
P/EPS 17.12 14.26 17.06 13.39 18.03 9.08 13.35 4.22%
EY 5.84 7.01 5.86 7.47 5.55 11.02 7.49 -4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.48 0.50 0.53 0.40 0.48 3.78%

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