[SUIWAH] YoY TTM 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- -12.17%
YoY- -30.64%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 367,932 377,194 386,229 423,495 403,129 371,289 371,807 -0.17%
PBT 16,783 18,295 14,143 13,220 11,531 13,692 17,056 -0.26%
Tax -2,200 -6,276 -4,655 -5,741 -1,397 -4,286 -5,484 -14.11%
NP 14,583 12,019 9,488 7,479 10,134 9,406 11,572 3.92%
-
NP to SH 14,637 12,028 9,495 7,107 10,246 8,995 11,289 4.42%
-
Tax Rate 13.11% 34.30% 32.91% 43.43% 12.12% 31.30% 32.15% -
Total Cost 353,349 365,175 376,741 416,016 392,995 361,883 360,235 -0.32%
-
Net Worth 193,809 181,197 174,728 170,643 167,936 161,061 157,495 3.51%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 3,440 3,436 3,458 3,464 3,480 3,503 3,577 -0.64%
Div Payout % 23.51% 28.57% 36.43% 48.75% 33.97% 38.95% 31.69% -
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 193,809 181,197 174,728 170,643 167,936 161,061 157,495 3.51%
NOSH 57,339 57,341 57,288 57,649 57,710 57,728 58,548 -0.34%
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 3.96% 3.19% 2.46% 1.77% 2.51% 2.53% 3.11% -
ROE 7.55% 6.64% 5.43% 4.16% 6.10% 5.58% 7.17% -
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 641.67 657.81 674.19 734.60 698.54 643.17 635.04 0.17%
EPS 25.53 20.98 16.57 12.33 17.75 15.58 19.28 4.78%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.11 -0.30%
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 603.17 618.35 633.16 694.25 660.87 608.67 609.52 -0.17%
EPS 24.00 19.72 15.57 11.65 16.80 14.75 18.51 4.42%
DPS 5.64 5.63 5.67 5.68 5.71 5.74 5.86 -0.63%
NAPS 3.1772 2.9705 2.8644 2.7974 2.7531 2.6404 2.5819 3.51%
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 0.37 0.22 0.24 0.20 0.18 0.16 0.18 12.75%
P/EPS 9.21 6.91 9.59 12.01 7.04 6.74 5.81 7.97%
EY 10.86 14.47 10.42 8.33 14.20 14.84 17.22 -7.39%
DY 2.55 4.14 3.77 4.05 4.80 5.71 5.45 -11.88%
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 0.46 0.22 0.24 0.19 0.19 0.16 0.17 18.03%
P/EPS 11.48 6.86 9.83 11.36 7.60 6.42 5.76 12.17%
EY 8.71 14.57 10.17 8.81 13.15 15.58 17.37 -10.86%
DY 2.05 4.17 3.68 4.29 4.44 6.00 5.50 -15.16%
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