[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

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
TTM Result
Revenue	372,335	381,007	422,263	413,777	368,050	373,813	366,688	0.25%
YoY %	-2.28%	-9.77%	2.05%	12.42%	-1.54%	1.94%	-	-
Horiz. %	101.54%	103.90%	115.16%	112.84%	100.37%	101.94%	100.00%	-
PBT	19,184	12,622	18,973	11,812	12,810	15,196	10,364	10.79%
YoY %	51.99%	-33.47%	60.62%	-7.79%	-15.70%	46.62%	-	-
Horiz. %	185.10%	121.79%	183.07%	113.97%	123.60%	146.62%	100.00%	-
Tax	-5,490	-5,076	-5,666	-5,054	-2,072	-4,461	-4,290	4.19%
YoY %	-8.16%	10.41%	-12.11%	-143.92%	53.55%	-3.99%	-	-
Horiz. %	127.97%	118.32%	132.07%	117.81%	48.30%	103.99%	100.00%	-
NP	13,694	7,546	13,307	6,758	10,738	10,735	6,074	14.49%
YoY %	81.47%	-43.29%	96.91%	-37.06%	0.03%	76.74%	-	-
Horiz. %	225.45%	124.23%	219.08%	111.26%	176.79%	176.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,888	7,554	12,927	6,648	10,647	10,386	6,137	14.56%
YoY %	83.85%	-41.56%	94.45%	-37.56%	2.51%	69.24%	-	-
Horiz. %	226.30%	123.09%	210.64%	108.33%	173.49%	169.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.62%	40.22%	29.86%	42.79%	16.17%	29.36%	41.39%	-
YoY %	-28.84%	34.70%	-30.22%	164.63%	-44.93%	-29.06%	-	-
Horiz. %	69.15%	97.17%	72.14%	103.38%	39.07%	70.94%	100.00%	-
Total Cost	358,641	373,461	408,956	407,019	357,312	363,078	360,614	-0.09%
YoY %	-3.97%	-8.68%	0.48%	13.91%	-1.59%	0.68%	-	-
Horiz. %	99.45%	103.56%	113.41%	112.87%	99.08%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,031	175,827	115,295	164,558	162,446	155,900	155,575	1.68%
YoY %	-2.16%	52.50%	-29.94%	1.30%	4.20%	0.21%	-	-
Horiz. %	110.58%	113.02%	74.11%	105.77%	104.42%	100.21%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	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 %	24.77%	45.49%	26.76%	52.11%	32.69%	33.73%	58.29%	-
YoY %	-45.55%	69.99%	-48.65%	59.41%	-3.08%	-42.13%	-	-
Horiz. %	42.49%	78.04%	45.91%	89.40%	56.08%	57.87%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Equity
Net Worth	172,031	175,827	115,295	164,558	162,446	155,900	155,575	1.68%
YoY %	-2.16%	52.50%	-29.94%	1.30%	4.20%	0.21%	-	-
Horiz. %	110.58%	113.02%	74.11%	105.77%	104.42%	100.21%	100.00%	-
NOSH	57,343	57,272	57,647	57,739	58,016	58,389	61,250	-1.09%
YoY %	0.12%	-0.65%	-0.16%	-0.48%	-0.64%	-4.67%	-	-
Horiz. %	93.62%	93.51%	94.12%	94.27%	94.72%	95.33%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Ratio Analysis
NP Margin	3.68%	1.98%	3.15%	1.63%	2.92%	2.87%	1.66%	-
YoY %	85.86%	-37.14%	93.25%	-44.18%	1.74%	72.89%	-	-
Horiz. %	221.69%	119.28%	189.76%	98.19%	175.90%	172.89%	100.00%	-
ROE	8.07%	4.30%	11.21%	4.04%	6.55%	6.66%	3.94%	-
YoY %	87.67%	-61.64%	177.48%	-38.32%	-1.65%	69.04%	-	-
Horiz. %	204.82%	109.14%	284.52%	102.54%	166.24%	169.04%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Per Share
RPS	649.30	665.25	732.49	716.62	634.39	640.20	598.67	1.36%
YoY %	-2.40%	-9.18%	2.21%	12.96%	-0.91%	6.94%	-	-
Horiz. %	108.46%	111.12%	122.35%	119.70%	105.97%	106.94%	100.00%	-
EPS	24.22	13.19	22.42	11.51	18.35	17.79	10.02	15.83%
YoY %	83.62%	-41.17%	94.79%	-37.28%	3.15%	77.54%	-	-
Horiz. %	241.72%	131.64%	223.75%	114.87%	183.13%	177.54%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	5.84	0.45%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	2.74%	-	-
Horiz. %	102.74%	102.74%	102.74%	102.74%	102.74%	102.74%	100.00%	-
NAPS	3.00	3.07	2.00	2.85	2.80	2.67	2.54	2.81%
YoY %	-2.28%	53.50%	-29.82%	1.79%	4.87%	5.12%	-	-
Horiz. %	118.11%	120.87%	78.74%	112.20%	110.24%	105.12%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 57,739
RPS	610.39	624.60	692.23	678.32	603.36	612.81	601.13	0.25%
YoY %	-2.28%	-9.77%	2.05%	12.42%	-1.54%	1.94%	-	-
Horiz. %	101.54%	103.90%	115.15%	112.84%	100.37%	101.94%	100.00%	-
EPS	22.77	12.38	21.19	10.90	17.45	17.03	10.06	14.57%
YoY %	83.93%	-41.58%	94.40%	-37.54%	2.47%	69.28%	-	-
Horiz. %	226.34%	123.06%	210.64%	108.35%	173.46%	169.28%	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	2.8202	2.8824	1.8901	2.6977	2.6631	2.5558	2.5504	1.68%
YoY %	-2.16%	52.50%	-29.94%	1.30%	4.20%	0.21%	-	-
Horiz. %	110.58%	113.02%	74.11%	105.78%	104.42%	100.21%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	17.39%	15.00%	5.26%	11.76%	-10.53%	-20.83%	-	-
Horiz. %	112.50%	95.83%	83.33%	79.17%	70.83%	79.17%	100.00%	-
P/EPS	7.18	11.37	6.69	11.99	5.83	6.92	14.37	-10.91%
YoY %	-36.85%	69.96%	-44.20%	105.66%	-15.75%	-51.84%	-	-
Horiz. %	49.97%	79.12%	46.56%	83.44%	40.57%	48.16%	100.00%	-
EY	13.92	8.79	14.95	8.34	17.15	14.46	6.96	12.23%
YoY %	58.36%	-41.20%	79.26%	-51.37%	18.60%	107.76%	-	-
Horiz. %	200.00%	126.29%	214.80%	119.83%	246.41%	207.76%	100.00%	-
DY	3.45	4.00	4.00	4.35	5.61	4.88	4.06	-2.67%
YoY %	-13.75%	0.00%	-8.05%	-22.46%	14.96%	20.20%	-	-
Horiz. %	84.98%	98.52%	98.52%	107.14%	138.18%	120.20%	100.00%	-
P/NAPS	0.58	0.49	0.75	0.48	0.38	0.46	0.57	0.29%
YoY %	18.37%	-34.67%	56.25%	26.32%	-17.39%	-19.30%	-	-
Horiz. %	101.75%	85.96%	131.58%	84.21%	66.67%	80.70%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	33.33%	10.53%	-13.64%	15.79%	11.76%	-34.62%	-	-
Horiz. %	107.69%	80.77%	73.08%	84.62%	73.08%	65.38%	100.00%	-
P/EPS	7.60	10.84	6.15	13.81	6.54	6.18	15.37	-11.06%
YoY %	-29.89%	76.26%	-55.47%	111.16%	5.83%	-59.79%	-	-
Horiz. %	49.45%	70.53%	40.01%	89.85%	42.55%	40.21%	100.00%	-
EY	13.16	9.22	16.25	7.24	15.29	16.17	6.51	12.43%
YoY %	42.73%	-43.26%	124.45%	-52.65%	-5.44%	148.39%	-	-
Horiz. %	202.15%	141.63%	249.62%	111.21%	234.87%	248.39%	100.00%	-
DY	3.26	4.20	4.35	3.77	5.00	5.45	3.79	-2.47%
YoY %	-22.38%	-3.45%	15.38%	-24.60%	-8.26%	43.80%	-	-
Horiz. %	86.02%	110.82%	114.78%	99.47%	131.93%	143.80%	100.00%	-
P/NAPS	0.61	0.47	0.69	0.56	0.43	0.41	0.61	0.00%
YoY %	29.79%	-31.88%	23.21%	30.23%	4.88%	-32.79%	-	-
Horiz. %	100.00%	77.05%	113.11%	91.80%	70.49%	67.21%	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