[SUIWAH] YoY TTM Result on 31-May-2010 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -35.12%
YoY- -37.56%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 372,335 381,007 422,263 413,777 368,050 373,813 366,688 0.25%
PBT 19,184 12,622 18,973 11,812 12,810 15,196 10,364 10.79%
Tax -5,490 -5,076 -5,666 -5,054 -2,072 -4,461 -4,290 4.19%
NP 13,694 7,546 13,307 6,758 10,738 10,735 6,074 14.49%
-
NP to SH 13,888 7,554 12,927 6,648 10,647 10,386 6,137 14.56%
-
Tax Rate 28.62% 40.22% 29.86% 42.79% 16.17% 29.36% 41.39% -
Total Cost 358,641 373,461 408,956 407,019 357,312 363,078 360,614 -0.09%
-
Net Worth 172,031 175,827 115,295 164,558 162,446 155,900 155,575 1.68%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 3,440 3,436 3,458 3,464 3,480 3,503 3,577 -0.64%
Div Payout % 24.77% 45.49% 26.76% 52.11% 32.69% 33.73% 58.29% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 172,031 175,827 115,295 164,558 162,446 155,900 155,575 1.68%
NOSH 57,343 57,272 57,647 57,739 58,016 58,389 61,250 -1.09%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 3.68% 1.98% 3.15% 1.63% 2.92% 2.87% 1.66% -
ROE 8.07% 4.30% 11.21% 4.04% 6.55% 6.66% 3.94% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 649.30 665.25 732.49 716.62 634.39 640.20 598.67 1.36%
EPS 24.22 13.19 22.42 11.51 18.35 17.79 10.02 15.83%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 5.84 0.45%
NAPS 3.00 3.07 2.00 2.85 2.80 2.67 2.54 2.81%
Adjusted Per Share Value based on latest NOSH - 57,739
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 610.39 624.60 692.23 678.32 603.36 612.81 601.13 0.25%
EPS 22.77 12.38 21.19 10.90 17.45 17.03 10.06 14.57%
DPS 5.64 5.63 5.67 5.68 5.71 5.74 5.86 -0.63%
NAPS 2.8202 2.8824 1.8901 2.6977 2.6631 2.5558 2.5504 1.68%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.74 1.50 1.50 1.38 1.07 1.23 1.44 -
P/RPS 0.27 0.23 0.20 0.19 0.17 0.19 0.24 1.98%
P/EPS 7.18 11.37 6.69 11.99 5.83 6.92 14.37 -10.91%
EY 13.92 8.79 14.95 8.34 17.15 14.46 6.96 12.23%
DY 3.45 4.00 4.00 4.35 5.61 4.88 4.06 -2.67%
P/NAPS 0.58 0.49 0.75 0.48 0.38 0.46 0.57 0.29%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 30/07/12 29/07/11 29/07/10 30/07/09 30/07/08 26/07/07 -
Price 1.84 1.43 1.38 1.59 1.20 1.10 1.54 -
P/RPS 0.28 0.21 0.19 0.22 0.19 0.17 0.26 1.24%
P/EPS 7.60 10.84 6.15 13.81 6.54 6.18 15.37 -11.06%
EY 13.16 9.22 16.25 7.24 15.29 16.17 6.51 12.43%
DY 3.26 4.20 4.35 3.77 5.00 5.45 3.79 -2.47%
P/NAPS 0.61 0.47 0.69 0.56 0.43 0.41 0.61 0.00%

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
Post a Comment