[SUIWAH] YoY TTM Result on 31-Aug-2009 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
20-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 0.37%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 378,367 411,825 428,234 371,411 378,969 366,997 389,735 -0.49%
PBT 12,397 17,743 13,586 12,934 15,492 12,096 21,411 -8.69%
Tax -4,750 -5,416 -5,526 -2,180 -4,523 -4,417 -3,898 3.34%
NP 7,647 12,327 8,060 10,754 10,969 7,679 17,513 -12.88%
-
NP to SH 7,652 11,917 8,056 10,686 10,518 7,744 17,531 -12.89%
-
Tax Rate 38.32% 30.52% 40.67% 16.85% 29.20% 36.52% 18.21% -
Total Cost 370,720 399,498 420,174 360,657 368,000 359,318 372,222 -0.06%
-
Net Worth 175,939 175,335 167,292 163,797 157,757 152,105 150,273 2.66%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 3,436 3,458 3,464 3,480 3,503 3,577 3,073 1.87%
Div Payout % 44.91% 29.02% 43.00% 32.58% 33.31% 46.19% 17.53% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 175,939 175,335 167,292 163,797 157,757 152,105 150,273 2.66%
NOSH 57,309 57,676 57,687 57,675 58,213 59,184 61,086 -1.05%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 2.02% 2.99% 1.88% 2.90% 2.89% 2.09% 4.49% -
ROE 4.35% 6.80% 4.82% 6.52% 6.67% 5.09% 11.67% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 660.22 714.03 742.34 643.97 651.00 620.09 638.00 0.57%
EPS 13.35 20.66 13.96 18.53 18.07 13.08 28.70 -11.96%
DPS 6.00 6.00 6.00 6.00 6.00 6.04 5.04 2.94%
NAPS 3.07 3.04 2.90 2.84 2.71 2.57 2.46 3.75%
Adjusted Per Share Value based on latest NOSH - 57,675
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 620.27 675.12 702.02 608.87 621.26 601.63 638.91 -0.49%
EPS 12.54 19.54 13.21 17.52 17.24 12.70 28.74 -12.89%
DPS 5.63 5.67 5.68 5.71 5.74 5.86 5.04 1.86%
NAPS 2.8843 2.8743 2.7425 2.6852 2.5862 2.4935 2.4635 2.66%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 1.42 1.40 1.40 1.23 1.18 1.32 2.00 -
P/RPS 0.22 0.20 0.19 0.19 0.18 0.21 0.31 -5.55%
P/EPS 10.64 6.78 10.03 6.64 6.53 10.09 6.97 7.29%
EY 9.40 14.76 9.97 15.06 15.31 9.91 14.35 -6.80%
DY 4.23 4.29 4.29 4.88 5.08 4.58 2.52 9.00%
P/NAPS 0.46 0.46 0.48 0.43 0.44 0.51 0.81 -8.99%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 31/10/11 27/10/10 20/10/09 17/10/08 29/10/07 30/10/06 -
Price 1.40 1.41 1.43 1.25 0.94 1.39 1.88 -
P/RPS 0.21 0.20 0.19 0.19 0.14 0.22 0.29 -5.23%
P/EPS 10.49 6.82 10.24 6.75 5.20 10.62 6.55 8.15%
EY 9.54 14.65 9.77 14.82 19.22 9.41 15.27 -7.53%
DY 4.29 4.26 4.20 4.80 6.38 4.35 2.68 8.14%
P/NAPS 0.46 0.46 0.49 0.44 0.35 0.54 0.76 -8.02%

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