[SUIWAH] YoY Quarter Result on 28-Feb-2010 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 72.67%
YoY- 59.37%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 107,057 108,458 116,925 128,926 97,965 110,408 105,548 0.23%
PBT 7,146 2,443 5,501 6,014 4,145 7,790 4,740 7.07%
Tax -1,736 -754 -1,298 -1,276 -1,228 -1,922 -1,392 3.74%
NP 5,410 1,689 4,203 4,738 2,917 5,868 3,348 8.31%
-
NP to SH 5,413 1,690 3,753 4,738 2,973 5,808 3,408 8.00%
-
Tax Rate 24.29% 30.86% 23.60% 21.22% 29.63% 24.67% 29.37% -
Total Cost 101,647 106,769 112,722 124,188 95,048 104,540 102,200 -0.09%
-
Net Worth 181,197 174,728 170,643 167,936 161,061 157,495 151,466 3.02%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 181,197 174,728 170,643 167,936 161,061 157,495 151,466 3.02%
NOSH 57,341 57,288 57,649 57,710 57,728 58,548 60,105 -0.78%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 5.05% 1.56% 3.59% 3.67% 2.98% 5.31% 3.17% -
ROE 2.99% 0.97% 2.20% 2.82% 1.85% 3.69% 2.25% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 186.70 189.32 202.82 223.40 169.70 188.58 175.60 1.02%
EPS 9.44 2.95 6.51 8.21 5.15 9.92 5.67 8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.05 2.96 2.91 2.79 2.69 2.52 3.84%
Adjusted Per Share Value based on latest NOSH - 57,710
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 175.50 177.80 191.68 211.35 160.60 181.00 173.03 0.23%
EPS 8.87 2.77 6.15 7.77 4.87 9.52 5.59 7.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9705 2.8644 2.7974 2.7531 2.6404 2.5819 2.4831 3.02%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.45 1.59 1.48 1.25 1.05 1.12 1.73 -
P/RPS 0.78 0.84 0.73 0.56 0.62 0.59 0.99 -3.89%
P/EPS 15.36 53.90 22.73 15.23 20.39 11.29 30.51 -10.79%
EY 6.51 1.86 4.40 6.57 4.90 8.86 3.28 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.50 0.43 0.38 0.42 0.69 -6.52%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 29/04/13 25/04/12 28/04/11 29/04/10 24/04/09 24/04/08 27/04/07 -
Price 1.44 1.63 1.40 1.35 1.00 1.11 1.57 -
P/RPS 0.77 0.86 0.69 0.60 0.59 0.59 0.89 -2.38%
P/EPS 15.25 55.25 21.51 16.44 19.42 11.19 27.69 -9.45%
EY 6.56 1.81 4.65 6.08 5.15 8.94 3.61 10.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.47 0.46 0.36 0.41 0.62 -4.84%

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