Highlights

[SUIWAH] YoY Annual (Unaudited) Result on 2012-05-31 [#4]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-May-2012  [#4]
Profit Trend YoY -     -41.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 399,036 378,165 372,335 381,010 422,263 413,776 368,050 1.36%
  YoY % 5.52% 1.57% -2.28% -9.77% 2.05% 12.42% -
  Horiz. % 108.42% 102.75% 101.16% 103.52% 114.73% 112.42% 100.00%
PBT 16,278 14,845 19,187 12,622 18,973 11,811 12,810 4.07%
  YoY % 9.65% -22.63% 52.01% -33.47% 60.64% -7.80% -
  Horiz. % 127.07% 115.89% 149.78% 98.53% 148.11% 92.20% 100.00%
Tax -6,143 3,056 -5,490 -5,076 -5,666 -5,054 -2,071 19.86%
  YoY % -301.01% 155.66% -8.16% 10.41% -12.11% -144.04% -
  Horiz. % 296.62% -147.56% 265.09% 245.10% 273.59% 244.04% 100.00%
NP 10,135 17,901 13,697 7,546 13,307 6,757 10,739 -0.96%
  YoY % -43.38% 30.69% 81.51% -43.29% 96.94% -37.08% -
  Horiz. % 94.38% 166.69% 127.54% 70.27% 123.91% 62.92% 100.00%
NP to SH 10,127 17,764 13,891 7,555 12,927 6,647 10,648 -0.83%
  YoY % -42.99% 27.88% 83.86% -41.56% 94.48% -37.58% -
  Horiz. % 95.11% 166.83% 130.46% 70.95% 121.40% 62.42% 100.00%
Tax Rate 37.74 % -20.59 % 28.61 % 40.22 % 29.86 % 42.79 % 16.17 % 15.17%
  YoY % 283.29% -171.97% -28.87% 34.70% -30.22% 164.63% -
  Horiz. % 233.40% -127.33% 176.93% 248.73% 184.66% 264.63% 100.00%
Total Cost 388,901 360,264 358,638 373,464 408,956 407,019 357,311 1.42%
  YoY % 7.95% 0.45% -3.97% -8.68% 0.48% 13.91% -
  Horiz. % 108.84% 100.83% 100.37% 104.52% 114.45% 113.91% 100.00%
Net Worth 207,448 200,027 185,801 174,942 172,415 162,697 162,077 4.20%
  YoY % 3.71% 7.66% 6.21% 1.47% 5.97% 0.38% -
  Horiz. % 127.99% 123.42% 114.64% 107.94% 106.38% 100.38% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 3,438 3,438 3,440 3,441 3,459 3,461 3,473 -0.17%
  YoY % -0.01% -0.06% -0.02% -0.53% -0.05% -0.33% -
  Horiz. % 99.00% 99.01% 99.07% 99.09% 99.62% 99.67% 100.00%
Div Payout % 33.95 % 19.36 % 24.77 % 45.55 % 26.76 % 52.08 % 32.62 % 0.67%
  YoY % 75.36% -21.84% -45.62% 70.22% -48.62% 59.66% -
  Horiz. % 104.08% 59.35% 75.94% 139.64% 82.04% 159.66% 100.00%
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 207,448 200,027 185,801 174,942 172,415 162,697 162,077 4.20%
  YoY % 3.71% 7.66% 6.21% 1.47% 5.97% 0.38% -
  Horiz. % 127.99% 123.42% 114.64% 107.94% 106.38% 100.38% 100.00%
NOSH 57,306 57,314 57,346 57,358 57,664 57,694 57,884 -0.17%
  YoY % -0.01% -0.06% -0.02% -0.53% -0.05% -0.33% -
  Horiz. % 99.00% 99.01% 99.07% 99.09% 99.62% 99.67% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 2.54 % 4.73 % 3.68 % 1.98 % 3.15 % 1.63 % 2.92 % -2.30%
  YoY % -46.30% 28.53% 85.86% -37.14% 93.25% -44.18% -
  Horiz. % 86.99% 161.99% 126.03% 67.81% 107.88% 55.82% 100.00%
ROE 4.88 % 8.88 % 7.48 % 4.32 % 7.50 % 4.09 % 6.57 % -4.83%
  YoY % -45.05% 18.72% 73.15% -42.40% 83.37% -37.75% -
  Horiz. % 74.28% 135.16% 113.85% 65.75% 114.16% 62.25% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 696.32 659.81 649.28 664.27 732.28 717.19 635.83 1.53%
  YoY % 5.53% 1.62% -2.26% -9.29% 2.10% 12.80% -
  Horiz. % 109.51% 103.77% 102.12% 104.47% 115.17% 112.80% 100.00%
EPS 17.67 30.99 24.23 13.17 22.41 11.52 18.40 -0.67%
  YoY % -42.98% 27.90% 83.98% -41.23% 94.53% -37.39% -
  Horiz. % 96.03% 168.42% 131.68% 71.58% 121.79% 62.61% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.6200 3.4900 3.2400 3.0500 2.9900 2.8200 2.8000 4.37%
  YoY % 3.72% 7.72% 6.23% 2.01% 6.03% 0.71% -
  Horiz. % 129.29% 124.64% 115.71% 108.93% 106.79% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 654.16 619.94 610.39 624.61 692.23 678.32 603.36 1.36%
  YoY % 5.52% 1.56% -2.28% -9.77% 2.05% 12.42% -
  Horiz. % 108.42% 102.75% 101.17% 103.52% 114.73% 112.42% 100.00%
EPS 16.60 29.12 22.77 12.39 21.19 10.90 17.46 -0.84%
  YoY % -42.99% 27.89% 83.78% -41.53% 94.40% -37.57% -
  Horiz. % 95.07% 166.78% 130.41% 70.96% 121.36% 62.43% 100.00%
DPS 5.64 5.64 5.64 5.64 5.67 5.67 5.69 -0.15%
  YoY % 0.00% 0.00% 0.00% -0.53% 0.00% -0.35% -
  Horiz. % 99.12% 99.12% 99.12% 99.12% 99.65% 99.65% 100.00%
NAPS 3.4008 3.2791 3.0459 2.8679 2.8265 2.6672 2.6570 4.20%
  YoY % 3.71% 7.66% 6.21% 1.46% 5.97% 0.38% -
  Horiz. % 127.99% 123.41% 114.64% 107.94% 106.38% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 3.1000 2.7100 1.7400 1.5000 1.5000 1.3800 1.0700 -
P/RPS 0.45 0.41 0.27 0.23 0.20 0.19 0.17 17.61%
  YoY % 9.76% 51.85% 17.39% 15.00% 5.26% 11.76% -
  Horiz. % 264.71% 241.18% 158.82% 135.29% 117.65% 111.76% 100.00%
P/EPS 17.54 8.74 7.18 11.39 6.69 11.98 5.82 20.18%
  YoY % 100.69% 21.73% -36.96% 70.25% -44.16% 105.84% -
  Horiz. % 301.37% 150.17% 123.37% 195.70% 114.95% 205.84% 100.00%
EY 5.70 11.44 13.92 8.78 14.95 8.35 17.19 -16.80%
  YoY % -50.17% -17.82% 58.54% -41.27% 79.04% -51.43% -
  Horiz. % 33.16% 66.55% 80.98% 51.08% 86.97% 48.57% 100.00%
DY 1.94 2.21 3.45 4.00 4.00 4.35 5.61 -16.21%
  YoY % -12.22% -35.94% -13.75% 0.00% -8.05% -22.46% -
  Horiz. % 34.58% 39.39% 61.50% 71.30% 71.30% 77.54% 100.00%
P/NAPS 0.86 0.78 0.54 0.49 0.50 0.49 0.38 14.58%
  YoY % 10.26% 44.44% 10.20% -2.00% 2.04% 28.95% -
  Horiz. % 226.32% 205.26% 142.11% 128.95% 131.58% 128.95% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 31/07/14 29/07/13 30/07/12 29/07/11 29/07/10 30/07/09 -
Price 3.0800 2.8600 1.8400 1.4300 1.3800 1.5900 1.2000 -
P/RPS 0.44 0.43 0.28 0.22 0.19 0.22 0.19 15.02%
  YoY % 2.33% 53.57% 27.27% 15.79% -13.64% 15.79% -
  Horiz. % 231.58% 226.32% 147.37% 115.79% 100.00% 115.79% 100.00%
P/EPS 17.43 9.23 7.60 10.86 6.16 13.80 6.52 17.80%
  YoY % 88.84% 21.45% -30.02% 76.30% -55.36% 111.66% -
  Horiz. % 267.33% 141.56% 116.56% 166.56% 94.48% 211.66% 100.00%
EY 5.74 10.84 13.16 9.21 16.24 7.25 15.33 -15.10%
  YoY % -47.05% -17.63% 42.89% -43.29% 124.00% -52.71% -
  Horiz. % 37.44% 70.71% 85.84% 60.08% 105.94% 47.29% 100.00%
DY 1.95 2.10 3.26 4.20 4.35 3.77 5.00 -14.52%
  YoY % -7.14% -35.58% -22.38% -3.45% 15.38% -24.60% -
  Horiz. % 39.00% 42.00% 65.20% 84.00% 87.00% 75.40% 100.00%
P/NAPS 0.85 0.82 0.57 0.47 0.46 0.56 0.43 12.02%
  YoY % 3.66% 43.86% 21.28% 2.17% -17.86% 30.23% -
  Horiz. % 197.67% 190.70% 132.56% 109.30% 106.98% 130.23% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers