[SUIWAH] YoY TTM 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- 0.45%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 365,193 378,595 394,696 435,496 372,168 383,732 366,947 -0.07%
PBT 18,983 13,592 17,201 13,733 9,662 17,337 14,006 5.19%
Tax -4,322 -5,294 -5,199 -5,719 -1,349 -4,980 -4,954 -2.24%
NP 14,661 8,298 12,002 8,014 8,313 12,357 9,052 8.36%
-
NP to SH 14,857 8,304 11,558 8,092 8,481 11,830 8,889 8.92%
-
Tax Rate 22.77% 38.95% 30.22% 41.64% 13.96% 28.72% 35.37% -
Total Cost 350,532 370,297 382,694 427,482 363,855 371,375 357,895 -0.34%
-
Net Worth 188,692 175,436 173,830 166,684 163,141 158,785 151,835 3.68%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 3,440 3,436 3,458 3,464 3,480 3,503 3,577 -0.64%
Div Payout % 23.16% 41.38% 29.93% 42.81% 41.04% 29.61% 40.24% -
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 188,692 175,436 173,830 166,684 163,141 158,785 151,835 3.68%
NOSH 57,353 57,332 57,369 57,676 57,647 57,950 58,851 -0.42%
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 4.01% 2.19% 3.04% 1.84% 2.23% 3.22% 2.47% -
ROE 7.87% 4.73% 6.65% 4.85% 5.20% 7.45% 5.85% -
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 636.74 660.35 687.99 755.07 645.60 662.17 623.52 0.34%
EPS 25.90 14.48 20.15 14.03 14.71 20.41 15.10 9.40%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.08 -0.22%
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 598.68 620.65 647.04 713.93 610.11 629.07 601.55 -0.07%
EPS 24.36 13.61 18.95 13.27 13.90 19.39 14.57 8.93%
DPS 5.64 5.63 5.67 5.68 5.71 5.74 5.86 -0.63%
NAPS 3.0933 2.876 2.8497 2.7325 2.6744 2.603 2.4891 3.68%
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 0.33 0.21 0.22 0.19 0.21 0.16 0.22 6.98%
P/EPS 8.03 9.67 7.35 10.48 9.04 5.05 9.00 -1.88%
EY 12.45 10.35 13.61 9.54 11.06 19.82 11.11 1.91%
DY 2.88 4.29 4.05 4.08 4.51 5.83 4.47 -7.05%
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 0.31 0.21 0.21 0.19 0.23 0.16 0.20 7.57%
P/EPS 7.60 9.67 7.20 10.33 10.20 5.34 8.28 -1.41%
EY 13.15 10.35 13.89 9.68 9.81 18.73 12.08 1.42%
DY 3.05 4.29 4.14 4.14 4.00 5.50 4.86 -7.46%
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