[SUIWAH] YoY TTM Result on 31-Aug-2010 [#1]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

27-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-May-2011

Quarter

31-Aug-2010 [#1]

Profit Trend

QoQ- 21.18%

YoY- -24.61%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
TTM Result
Revenue	369,296	378,367	411,825	428,234	371,411	378,969	366,997	0.10%
YoY %	-2.40%	-8.12%	-3.83%	15.30%	-1.99%	3.26%	-	-
Horiz. %	100.63%	103.10%	112.21%	116.69%	101.20%	103.26%	100.00%	-
PBT	20,723	12,397	17,743	13,586	12,934	15,492	12,096	9.37%
YoY %	67.16%	-30.13%	30.60%	5.04%	-16.51%	28.08%	-	-
Horiz. %	171.32%	102.49%	146.68%	112.32%	106.93%	128.08%	100.00%	-
Tax	-6,216	-4,750	-5,416	-5,526	-2,180	-4,523	-4,417	5.85%
YoY %	-30.86%	12.30%	1.99%	-153.49%	51.80%	-2.40%	-	-
Horiz. %	140.73%	107.54%	122.62%	125.11%	49.35%	102.40%	100.00%	-
NP	14,507	7,647	12,327	8,060	10,754	10,969	7,679	11.17%
YoY %	89.71%	-37.97%	52.94%	-25.05%	-1.96%	42.84%	-	-
Horiz. %	188.92%	99.58%	160.53%	104.96%	140.04%	142.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,701	7,652	11,917	8,056	10,686	10,518	7,744	11.26%
YoY %	92.12%	-35.79%	47.93%	-24.61%	1.60%	35.82%	-	-
Horiz. %	189.84%	98.81%	153.89%	104.03%	137.99%	135.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.00%	38.32%	30.52%	40.67%	16.85%	29.20%	36.52%	-
YoY %	-21.71%	25.56%	-24.96%	141.36%	-42.29%	-20.04%	-	-
Horiz. %	82.15%	104.93%	83.57%	111.36%	46.14%	79.96%	100.00%	-
Total Cost	354,789	370,720	399,498	420,174	360,657	368,000	359,318	-0.21%
YoY %	-4.30%	-7.20%	-4.92%	16.50%	-2.00%	2.42%	-	-
Horiz. %	98.74%	103.17%	111.18%	116.94%	100.37%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,020	175,939	175,335	167,292	163,797	157,757	152,105	3.68%
YoY %	7.43%	0.34%	4.81%	2.13%	3.83%	3.72%	-	-
Horiz. %	124.27%	115.67%	115.27%	109.98%	107.69%	103.72%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Dividend
Div	3,440	3,436	3,458	3,464	3,480	3,503	3,577	-0.64%
YoY %	0.12%	-0.64%	-0.17%	-0.46%	-0.66%	-2.07%	-	-
Horiz. %	96.17%	96.06%	96.67%	96.84%	97.29%	97.93%	100.00%	-
Div Payout %	23.40%	44.91%	29.02%	43.00%	32.58%	33.31%	46.19%	-
YoY %	-47.90%	54.76%	-32.51%	31.98%	-2.19%	-27.88%	-	-
Horiz. %	50.66%	97.23%	62.83%	93.09%	70.53%	72.12%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Equity
Net Worth	189,020	175,939	175,335	167,292	163,797	157,757	152,105	3.68%
YoY %	7.43%	0.34%	4.81%	2.13%	3.83%	3.72%	-	-
Horiz. %	124.27%	115.67%	115.27%	109.98%	107.69%	103.72%	100.00%	-
NOSH	57,278	57,309	57,676	57,687	57,675	58,213	59,184	-0.54%
YoY %	-0.05%	-0.64%	-0.02%	0.02%	-0.92%	-1.64%	-	-
Horiz. %	96.78%	96.83%	97.45%	97.47%	97.45%	98.36%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Ratio Analysis
NP Margin	3.93%	2.02%	2.99%	1.88%	2.90%	2.89%	2.09%	-
YoY %	94.55%	-32.44%	59.04%	-35.17%	0.35%	38.28%	-	-
Horiz. %	188.04%	96.65%	143.06%	89.95%	138.76%	138.28%	100.00%	-
ROE	7.78%	4.35%	6.80%	4.82%	6.52%	6.67%	5.09%	-
YoY %	78.85%	-36.03%	41.08%	-26.07%	-2.25%	31.04%	-	-
Horiz. %	152.85%	85.46%	133.60%	94.70%	128.09%	131.04%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Per Share
RPS	644.73	660.22	714.03	742.34	643.97	651.00	620.09	0.65%
YoY %	-2.35%	-7.54%	-3.81%	15.28%	-1.08%	4.98%	-	-
Horiz. %	103.97%	106.47%	115.15%	119.71%	103.85%	104.98%	100.00%	-
EPS	25.67	13.35	20.66	13.96	18.53	18.07	13.08	11.88%
YoY %	92.28%	-35.38%	47.99%	-24.66%	2.55%	38.15%	-	-
Horiz. %	196.25%	102.06%	157.95%	106.73%	141.67%	138.15%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	6.04	-0.11%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.66%	-	-
Horiz. %	99.34%	99.34%	99.34%	99.34%	99.34%	99.34%	100.00%	-
NAPS	3.30	3.07	3.04	2.90	2.84	2.71	2.57	4.25%
YoY %	7.49%	0.99%	4.83%	2.11%	4.80%	5.45%	-	-
Horiz. %	128.40%	119.46%	118.29%	112.84%	110.51%	105.45%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Adjusted Per Share Value based on latest NOSH - 57,687
RPS	605.40	620.27	675.12	702.02	608.87	621.26	601.63	0.10%
YoY %	-2.40%	-8.12%	-3.83%	15.30%	-1.99%	3.26%	-	-
Horiz. %	100.63%	103.10%	112.22%	116.69%	101.20%	103.26%	100.00%	-
EPS	24.10	12.54	19.54	13.21	17.52	17.24	12.70	11.25%
YoY %	92.19%	-35.82%	47.92%	-24.60%	1.62%	35.75%	-	-
Horiz. %	189.76%	98.74%	153.86%	104.02%	137.95%	135.75%	100.00%	-
DPS	5.64	5.63	5.67	5.68	5.71	5.74	5.86	-0.63%
YoY %	0.18%	-0.71%	-0.18%	-0.53%	-0.52%	-2.05%	-	-
Horiz. %	96.25%	96.08%	96.76%	96.93%	97.44%	97.95%	100.00%	-
NAPS	3.0987	2.8843	2.8743	2.7425	2.6852	2.5862	2.4935	3.68%
YoY %	7.43%	0.35%	4.81%	2.13%	3.83%	3.72%	-	-
Horiz. %	124.27%	115.67%	115.27%	109.99%	107.69%	103.72%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/13	30/08/12	29/08/11	30/08/10	28/08/09	29/08/08	31/08/07	-
Price	1.88	1.42	1.40	1.40	1.23	1.18	1.32	-
P/RPS	0.29	0.22	0.20	0.19	0.19	0.18	0.21	5.52%
YoY %	31.82%	10.00%	5.26%	0.00%	5.56%	-14.29%	-	-
Horiz. %	138.10%	104.76%	95.24%	90.48%	90.48%	85.71%	100.00%	-
P/EPS	7.32	10.64	6.78	10.03	6.64	6.53	10.09	-5.20%
YoY %	-31.20%	56.93%	-32.40%	51.05%	1.68%	-35.28%	-	-
Horiz. %	72.55%	105.45%	67.20%	99.41%	65.81%	64.72%	100.00%	-
EY	13.65	9.40	14.76	9.97	15.06	15.31	9.91	5.47%
YoY %	45.21%	-36.31%	48.04%	-33.80%	-1.63%	54.49%	-	-
Horiz. %	137.74%	94.85%	148.94%	100.61%	151.97%	154.49%	100.00%	-
DY	3.19	4.23	4.29	4.29	4.88	5.08	4.58	-5.84%
YoY %	-24.59%	-1.40%	0.00%	-12.09%	-3.94%	10.92%	-	-
Horiz. %	69.65%	92.36%	93.67%	93.67%	106.55%	110.92%	100.00%	-
P/NAPS	0.57	0.46	0.46	0.48	0.43	0.44	0.51	1.86%
YoY %	23.91%	0.00%	-4.17%	11.63%	-2.27%	-13.73%	-	-
Horiz. %	111.76%	90.20%	90.20%	94.12%	84.31%	86.27%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Announcement Date
Date	29/10/13	31/10/12	31/10/11	27/10/10	20/10/09	17/10/08	29/10/07	-
Price	1.84	1.40	1.41	1.43	1.25	0.94	1.39	-
P/RPS	0.29	0.21	0.20	0.19	0.19	0.14	0.22	4.70%
YoY %	38.10%	5.00%	5.26%	0.00%	35.71%	-36.36%	-	-
Horiz. %	131.82%	95.45%	90.91%	86.36%	86.36%	63.64%	100.00%	-
P/EPS	7.17	10.49	6.82	10.24	6.75	5.20	10.62	-6.33%
YoY %	-31.65%	53.81%	-33.40%	51.70%	29.81%	-51.04%	-	-
Horiz. %	67.51%	98.78%	64.22%	96.42%	63.56%	48.96%	100.00%	-
EY	13.95	9.54	14.65	9.77	14.82	19.22	9.41	6.77%
YoY %	46.23%	-34.88%	49.95%	-34.08%	-22.89%	104.25%	-	-
Horiz. %	148.25%	101.38%	155.69%	103.83%	157.49%	204.25%	100.00%	-
DY	3.26	4.29	4.26	4.20	4.80	6.38	4.35	-4.68%
YoY %	-24.01%	0.70%	1.43%	-12.50%	-24.76%	46.67%	-	-
Horiz. %	74.94%	98.62%	97.93%	96.55%	110.34%	146.67%	100.00%	-
P/NAPS	0.56	0.46	0.46	0.49	0.44	0.35	0.54	0.60%
YoY %	21.74%	0.00%	-6.12%	11.36%	25.71%	-35.19%	-	-
Horiz. %	103.70%	85.19%	85.19%	90.74%	81.48%	64.81%	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