[SUIWAH] YoY TTM 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- 20.81%

YoY- 13.91%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
TTM Result
Revenue	377,194	386,229	423,495	403,129	371,289	371,807	365,577	0.52%
YoY %	-2.34%	-8.80%	5.05%	8.58%	-0.14%	1.70%	-	-
Horiz. %	103.18%	105.65%	115.84%	110.27%	101.56%	101.70%	100.00%	-
PBT	18,295	14,143	13,220	11,531	13,692	17,056	13,033	5.80%
YoY %	29.36%	6.98%	14.65%	-15.78%	-19.72%	30.87%	-	-
Horiz. %	140.37%	108.52%	101.43%	88.48%	105.06%	130.87%	100.00%	-
Tax	-6,276	-4,655	-5,741	-1,397	-4,286	-5,484	-2,750	14.72%
YoY %	-34.82%	18.92%	-310.95%	67.41%	21.85%	-99.42%	-	-
Horiz. %	228.22%	169.27%	208.76%	50.80%	155.85%	199.42%	100.00%	-
NP	12,019	9,488	7,479	10,134	9,406	11,572	10,283	2.63%
YoY %	26.68%	26.86%	-26.20%	7.74%	-18.72%	12.54%	-	-
Horiz. %	116.88%	92.27%	72.73%	98.55%	91.47%	112.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,028	9,495	7,107	10,246	8,995	11,289	10,377	2.48%
YoY %	26.68%	33.60%	-30.64%	13.91%	-20.32%	8.79%	-	-
Horiz. %	115.91%	91.50%	68.49%	98.74%	86.68%	108.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.30%	32.91%	43.43%	12.12%	31.30%	32.15%	21.10%	-
YoY %	4.22%	-24.22%	258.33%	-61.28%	-2.64%	52.37%	-	-
Horiz. %	162.56%	155.97%	205.83%	57.44%	148.34%	152.37%	100.00%	-
Total Cost	365,175	376,741	416,016	392,995	361,883	360,235	355,294	0.45%
YoY %	-3.07%	-9.44%	5.86%	8.60%	0.46%	1.39%	-	-
Horiz. %	102.78%	106.04%	117.09%	110.61%	101.85%	101.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,197	174,728	170,643	167,936	161,061	157,495	151,466	3.02%
YoY %	3.70%	2.39%	1.61%	4.27%	2.26%	3.98%	-	-
Horiz. %	119.63%	115.36%	112.66%	110.87%	106.33%	103.98%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Dividend
Div	3,436	3,458	3,464	3,480	3,503	3,577	3,073	1.87%
YoY %	-0.64%	-0.17%	-0.46%	-0.66%	-2.07%	16.40%	-	-
Horiz. %	111.81%	112.53%	112.72%	113.24%	113.99%	116.40%	100.00%	-
Div Payout %	28.57%	36.43%	48.75%	33.97%	38.95%	31.69%	29.62%	-
YoY %	-21.58%	-25.27%	43.51%	-12.79%	22.91%	6.99%	-	-
Horiz. %	96.46%	122.99%	164.58%	114.69%	131.50%	106.99%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Equity
Net Worth	181,197	174,728	170,643	167,936	161,061	157,495	151,466	3.02%
YoY %	3.70%	2.39%	1.61%	4.27%	2.26%	3.98%	-	-
Horiz. %	119.63%	115.36%	112.66%	110.87%	106.33%	103.98%	100.00%	-
NOSH	57,341	57,288	57,649	57,710	57,728	58,548	60,105	-0.78%
YoY %	0.09%	-0.63%	-0.11%	-0.03%	-1.40%	-2.59%	-	-
Horiz. %	95.40%	95.31%	95.91%	96.02%	96.05%	97.41%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Ratio Analysis
NP Margin	3.19%	2.46%	1.77%	2.51%	2.53%	3.11%	2.81%	-
YoY %	29.67%	38.98%	-29.48%	-0.79%	-18.65%	10.68%	-	-
Horiz. %	113.52%	87.54%	62.99%	89.32%	90.04%	110.68%	100.00%	-
ROE	6.64%	5.43%	4.16%	6.10%	5.58%	7.17%	6.85%	-
YoY %	22.28%	30.53%	-31.80%	9.32%	-22.18%	4.67%	-	-
Horiz. %	96.93%	79.27%	60.73%	89.05%	81.46%	104.67%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Per Share
RPS	657.81	674.19	734.60	698.54	643.17	635.04	608.22	1.31%
YoY %	-2.43%	-8.22%	5.16%	8.61%	1.28%	4.41%	-	-
Horiz. %	108.15%	110.85%	120.78%	114.85%	105.75%	104.41%	100.00%	-
EPS	20.98	16.57	12.33	17.75	15.58	19.28	17.26	3.30%
YoY %	26.61%	34.39%	-30.54%	13.93%	-19.19%	11.70%	-	-
Horiz. %	121.55%	96.00%	71.44%	102.84%	90.27%	111.70%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.11	5.04	2.94%
YoY %	0.00%	0.00%	0.00%	0.00%	-1.80%	21.23%	-	-
Horiz. %	119.05%	119.05%	119.05%	119.05%	119.05%	121.23%	100.00%	-
NAPS	3.16	3.05	2.96	2.91	2.79	2.69	2.52	3.84%
YoY %	3.61%	3.04%	1.72%	4.30%	3.72%	6.75%	-	-
Horiz. %	125.40%	121.03%	117.46%	115.48%	110.71%	106.75%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 57,710
RPS	618.35	633.16	694.25	660.87	608.67	609.52	599.31	0.52%
YoY %	-2.34%	-8.80%	5.05%	8.58%	-0.14%	1.70%	-	-
Horiz. %	103.18%	105.65%	115.84%	110.27%	101.56%	101.70%	100.00%	-
EPS	19.72	15.57	11.65	16.80	14.75	18.51	17.01	2.49%
YoY %	26.65%	33.65%	-30.65%	13.90%	-20.31%	8.82%	-	-
Horiz. %	115.93%	91.53%	68.49%	98.77%	86.71%	108.82%	100.00%	-
DPS	5.63	5.67	5.68	5.71	5.74	5.86	5.04	1.86%
YoY %	-0.71%	-0.18%	-0.53%	-0.52%	-2.05%	16.27%	-	-
Horiz. %	111.71%	112.50%	112.70%	113.29%	113.89%	116.27%	100.00%	-
NAPS	2.9705	2.8644	2.7974	2.7531	2.6404	2.5819	2.4831	3.02%
YoY %	3.70%	2.40%	1.61%	4.27%	2.27%	3.98%	-	-
Horiz. %	119.63%	115.36%	112.66%	110.87%	106.33%	103.98%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
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	0.22	0.24	0.20	0.18	0.16	0.18	0.28	-3.93%
YoY %	-8.33%	20.00%	11.11%	12.50%	-11.11%	-35.71%	-	-
Horiz. %	78.57%	85.71%	71.43%	64.29%	57.14%	64.29%	100.00%	-
P/EPS	6.91	9.59	12.01	7.04	6.74	5.81	10.02	-6.00%
YoY %	-27.95%	-20.15%	70.60%	4.45%	16.01%	-42.02%	-	-
Horiz. %	68.96%	95.71%	119.86%	70.26%	67.27%	57.98%	100.00%	-
EY	14.47	10.42	8.33	14.20	14.84	17.22	9.98	6.38%
YoY %	38.87%	25.09%	-41.34%	-4.31%	-13.82%	72.55%	-	-
Horiz. %	144.99%	104.41%	83.47%	142.28%	148.70%	172.55%	100.00%	-
DY	4.14	3.77	4.05	4.80	5.71	5.45	2.91	6.04%
YoY %	9.81%	-6.91%	-15.62%	-15.94%	4.77%	87.29%	-	-
Horiz. %	142.27%	129.55%	139.18%	164.95%	196.22%	187.29%	100.00%	-
P/NAPS	0.46	0.52	0.50	0.43	0.38	0.42	0.69	-6.52%
YoY %	-11.54%	4.00%	16.28%	13.16%	-9.52%	-39.13%	-	-
Horiz. %	66.67%	75.36%	72.46%	62.32%	55.07%	60.87%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Announcement Date
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	0.22	0.24	0.19	0.19	0.16	0.17	0.26	-2.74%
YoY %	-8.33%	26.32%	0.00%	18.75%	-5.88%	-34.62%	-	-
Horiz. %	84.62%	92.31%	73.08%	73.08%	61.54%	65.38%	100.00%	-
P/EPS	6.86	9.83	11.36	7.60	6.42	5.76	9.09	-4.57%
YoY %	-30.21%	-13.47%	49.47%	18.38%	11.46%	-36.63%	-	-
Horiz. %	75.47%	108.14%	124.97%	83.61%	70.63%	63.37%	100.00%	-
EY	14.57	10.17	8.81	13.15	15.58	17.37	11.00	4.79%
YoY %	43.26%	15.44%	-33.00%	-15.60%	-10.31%	57.91%	-	-
Horiz. %	132.45%	92.45%	80.09%	119.55%	141.64%	157.91%	100.00%	-
DY	4.17	3.68	4.29	4.44	6.00	5.50	3.21	4.45%
YoY %	13.32%	-14.22%	-3.38%	-26.00%	9.09%	71.34%	-	-
Horiz. %	129.91%	114.64%	133.64%	138.32%	186.92%	171.34%	100.00%	-
P/NAPS	0.46	0.53	0.47	0.46	0.36	0.41	0.62	-4.84%
YoY %	-13.21%	12.77%	2.17%	27.78%	-12.20%	-33.87%	-	-
Horiz. %	74.19%	85.48%	75.81%	74.19%	58.06%	66.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos