[SUIWAH] YoY TTM 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- -20.63%

YoY- -28.31%

Quarter Report

SCB-consol fy09.10.pdf

Latest QR

Upcoming QR

SUIWAH's Result

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
TTM Result
Revenue	378,595	394,696	435,496	372,168	383,732	366,947	374,424	0.18%
YoY %	-4.08%	-9.37%	17.02%	-3.01%	4.57%	-2.00%	-	-
Horiz. %	101.11%	105.41%	116.31%	99.40%	102.49%	98.00%	100.00%	-
PBT	13,592	17,201	13,733	9,662	17,337	14,006	17,333	-3.96%
YoY %	-20.98%	25.25%	42.13%	-44.27%	23.78%	-19.19%	-	-
Horiz. %	78.42%	99.24%	79.23%	55.74%	100.02%	80.81%	100.00%	-
Tax	-5,294	-5,199	-5,719	-1,349	-4,980	-4,954	-3,180	8.85%
YoY %	-1.83%	9.09%	-323.94%	72.91%	-0.52%	-55.79%	-	-
Horiz. %	166.48%	163.49%	179.84%	42.42%	156.60%	155.79%	100.00%	-
NP	8,298	12,002	8,014	8,313	12,357	9,052	14,153	-8.50%
YoY %	-30.86%	49.76%	-3.60%	-32.73%	36.51%	-36.04%	-	-
Horiz. %	58.63%	84.80%	56.62%	58.74%	87.31%	63.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,304	11,558	8,092	8,481	11,830	8,889	14,191	-8.53%
YoY %	-28.15%	42.83%	-4.59%	-28.31%	33.09%	-37.36%	-	-
Horiz. %	58.52%	81.45%	57.02%	59.76%	83.36%	62.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.95%	30.22%	41.64%	13.96%	28.72%	35.37%	18.35%	-
YoY %	28.89%	-27.43%	198.28%	-51.39%	-18.80%	92.75%	-	-
Horiz. %	212.26%	164.69%	226.92%	76.08%	156.51%	192.75%	100.00%	-
Total Cost	370,297	382,694	427,482	363,855	371,375	357,895	360,271	0.45%
YoY %	-3.24%	-10.48%	17.49%	-2.02%	3.77%	-0.66%	-	-
Horiz. %	102.78%	106.22%	118.66%	100.99%	103.08%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,436	173,830	166,684	163,141	158,785	151,835	149,276	2.72%
YoY %	0.92%	4.29%	2.17%	2.74%	4.58%	1.71%	-	-
Horiz. %	117.52%	116.45%	111.66%	109.29%	106.37%	101.71%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	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 %	41.38%	29.93%	42.81%	41.04%	29.61%	40.24%	21.66%	-
YoY %	38.26%	-30.09%	4.31%	38.60%	-26.42%	85.78%	-	-
Horiz. %	191.04%	138.18%	197.65%	189.47%	136.70%	185.78%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	175,436	173,830	166,684	163,141	158,785	151,835	149,276	2.72%
YoY %	0.92%	4.29%	2.17%	2.74%	4.58%	1.71%	-	-
Horiz. %	117.52%	116.45%	111.66%	109.29%	106.37%	101.71%	100.00%	-
NOSH	57,332	57,369	57,676	57,647	57,950	58,851	60,929	-1.00%
YoY %	-0.06%	-0.53%	0.05%	-0.52%	-1.53%	-3.41%	-	-
Horiz. %	94.10%	94.16%	94.66%	94.61%	95.11%	96.59%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	2.19%	3.04%	1.84%	2.23%	3.22%	2.47%	3.78%	-
YoY %	-27.96%	65.22%	-17.49%	-30.75%	30.36%	-34.66%	-	-
Horiz. %	57.94%	80.42%	48.68%	58.99%	85.19%	65.34%	100.00%	-
ROE	4.73%	6.65%	4.85%	5.20%	7.45%	5.85%	9.51%	-
YoY %	-28.87%	37.11%	-6.73%	-30.20%	27.35%	-38.49%	-	-
Horiz. %	49.74%	69.93%	51.00%	54.68%	78.34%	61.51%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	660.35	687.99	755.07	645.60	662.17	623.52	614.52	1.20%
YoY %	-4.02%	-8.88%	16.96%	-2.50%	6.20%	1.46%	-	-
Horiz. %	107.46%	111.96%	122.87%	105.06%	107.75%	101.46%	100.00%	-
EPS	14.48	20.15	14.03	14.71	20.41	15.10	23.29	-7.60%
YoY %	-28.14%	43.62%	-4.62%	-27.93%	35.17%	-35.17%	-	-
Horiz. %	62.17%	86.52%	60.24%	63.16%	87.63%	64.83%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.08	5.04	2.94%
YoY %	0.00%	0.00%	0.00%	0.00%	-1.32%	20.63%	-	-
Horiz. %	119.05%	119.05%	119.05%	119.05%	119.05%	120.63%	100.00%	-
NAPS	3.06	3.03	2.89	2.83	2.74	2.58	2.45	3.77%
YoY %	0.99%	4.84%	2.12%	3.28%	6.20%	5.31%	-	-
Horiz. %	124.90%	123.67%	117.96%	115.51%	111.84%	105.31%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 57,647
RPS	620.65	647.04	713.93	610.11	629.07	601.55	613.81	0.18%
YoY %	-4.08%	-9.37%	17.02%	-3.01%	4.57%	-2.00%	-	-
Horiz. %	101.11%	105.41%	116.31%	99.40%	102.49%	98.00%	100.00%	-
EPS	13.61	18.95	13.27	13.90	19.39	14.57	23.26	-8.53%
YoY %	-28.18%	42.80%	-4.53%	-28.31%	33.08%	-37.36%	-	-
Horiz. %	58.51%	81.47%	57.05%	59.76%	83.36%	62.64%	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	2.876	2.8497	2.7325	2.6744	2.603	2.4891	2.4472	2.72%
YoY %	0.92%	4.29%	2.17%	2.74%	4.58%	1.71%	-	-
Horiz. %	117.52%	116.45%	111.66%	109.28%	106.37%	101.71%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.21	0.22	0.19	0.21	0.16	0.22	0.29	-5.23%
YoY %	-4.55%	15.79%	-9.52%	31.25%	-27.27%	-24.14%	-	-
Horiz. %	72.41%	75.86%	65.52%	72.41%	55.17%	75.86%	100.00%	-
P/EPS	9.67	7.35	10.48	9.04	5.05	9.00	7.69	3.88%
YoY %	31.56%	-29.87%	15.93%	79.01%	-43.89%	17.04%	-	-
Horiz. %	125.75%	95.58%	136.28%	117.56%	65.67%	117.04%	100.00%	-
EY	10.35	13.61	9.54	11.06	19.82	11.11	13.01	-3.73%
YoY %	-23.95%	42.66%	-13.74%	-44.20%	78.40%	-14.60%	-	-
Horiz. %	79.55%	104.61%	73.33%	85.01%	152.34%	85.40%	100.00%	-
DY	4.29	4.05	4.08	4.51	5.83	4.47	2.82	7.23%
YoY %	5.93%	-0.74%	-9.53%	-22.64%	30.43%	58.51%	-	-
Horiz. %	152.13%	143.62%	144.68%	159.93%	206.74%	158.51%	100.00%	-
P/NAPS	0.46	0.49	0.51	0.47	0.38	0.53	0.73	-7.40%
YoY %	-6.12%	-3.92%	8.51%	23.68%	-28.30%	-27.40%	-	-
Horiz. %	63.01%	67.12%	69.86%	64.38%	52.05%	72.60%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
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	0.21	0.21	0.19	0.23	0.16	0.20	0.30	-5.76%
YoY %	0.00%	10.53%	-17.39%	43.75%	-20.00%	-33.33%	-	-
Horiz. %	70.00%	70.00%	63.33%	76.67%	53.33%	66.67%	100.00%	-
P/EPS	9.67	7.20	10.33	10.20	5.34	8.28	7.81	3.62%
YoY %	34.31%	-30.30%	1.27%	91.01%	-35.51%	6.02%	-	-
Horiz. %	123.82%	92.19%	132.27%	130.60%	68.37%	106.02%	100.00%	-
EY	10.35	13.89	9.68	9.81	18.73	12.08	12.80	-3.47%
YoY %	-25.49%	43.49%	-1.33%	-47.62%	55.05%	-5.63%	-	-
Horiz. %	80.86%	108.52%	75.62%	76.64%	146.33%	94.38%	100.00%	-
DY	4.29	4.14	4.14	4.00	5.50	4.86	2.77	7.55%
YoY %	3.62%	0.00%	3.50%	-27.27%	13.17%	75.45%	-	-
Horiz. %	154.87%	149.46%	149.46%	144.40%	198.56%	175.45%	100.00%	-
P/NAPS	0.46	0.48	0.50	0.53	0.40	0.48	0.74	-7.61%
YoY %	-4.17%	-4.00%	-5.66%	32.50%	-16.67%	-35.14%	-	-
Horiz. %	62.16%	64.86%	67.57%	71.62%	54.05%	64.86%	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