Highlights

[SUIWAH] YoY Annualized Quarter Result on 2012-11-30 [#2]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 30-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 30-Nov-2012  [#2]
Profit Trend QoQ -     10.20%    YoY -     15.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 358,898 376,978 352,678 366,962 371,786 426,920 383,482 -1.10%
  YoY % -4.80% 6.89% -3.89% -1.30% -12.91% 11.33% -
  Horiz. % 93.59% 98.30% 91.97% 95.69% 96.95% 111.33% 100.00%
PBT 10,352 16,398 14,988 15,396 13,450 16,994 13,152 -3.91%
  YoY % -36.87% 9.41% -2.65% 14.47% -20.85% 29.21% -
  Horiz. % 78.71% 124.68% 113.96% 117.06% 102.27% 129.21% 100.00%
Tax -4,046 -5,118 -1,802 -4,138 -3,702 -4,636 -3,306 3.42%
  YoY % 20.95% -184.02% 56.45% -11.78% 20.15% -40.23% -
  Horiz. % 122.38% 154.81% 54.51% 125.17% 111.98% 140.23% 100.00%
NP 6,306 11,280 13,186 11,258 9,748 12,358 9,846 -7.15%
  YoY % -44.10% -14.45% 17.13% 15.49% -21.12% 25.51% -
  Horiz. % 64.05% 114.56% 133.92% 114.34% 99.00% 125.51% 100.00%
NP to SH 6,286 11,274 13,194 11,262 9,756 12,494 9,606 -6.82%
  YoY % -44.24% -14.55% 17.16% 15.44% -21.91% 30.06% -
  Horiz. % 65.44% 117.36% 137.35% 117.24% 101.56% 130.06% 100.00%
Tax Rate 39.08 % 31.21 % 12.02 % 26.88 % 27.52 % 27.28 % 25.14 % 7.63%
  YoY % 25.22% 159.65% -55.28% -2.33% 0.88% 8.51% -
  Horiz. % 155.45% 124.14% 47.81% 106.92% 109.47% 108.51% 100.00%
Total Cost 352,592 365,698 339,492 355,704 362,038 414,562 373,636 -0.96%
  YoY % -3.58% 7.72% -4.56% -1.75% -12.67% 10.95% -
  Horiz. % 94.37% 97.88% 90.86% 95.20% 96.90% 110.95% 100.00%
Net Worth 206,098 202,221 188,567 175,467 173,886 166,702 163,371 3.95%
  YoY % 1.92% 7.24% 7.47% 0.91% 4.31% 2.04% -
  Horiz. % 126.15% 123.78% 115.42% 107.40% 106.44% 102.04% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 206,098 202,221 188,567 175,467 173,886 166,702 163,371 3.95%
  YoY % 1.92% 7.24% 7.47% 0.91% 4.31% 2.04% -
  Horiz. % 126.15% 123.78% 115.42% 107.40% 106.44% 102.04% 100.00%
NOSH 57,249 57,286 57,315 57,342 57,388 57,682 57,728 -0.14%
  YoY % -0.06% -0.05% -0.05% -0.08% -0.51% -0.08% -
  Horiz. % 99.17% 99.23% 99.28% 99.33% 99.41% 99.92% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 1.76 % 2.99 % 3.74 % 3.07 % 2.62 % 2.89 % 2.57 % -6.11%
  YoY % -41.14% -20.05% 21.82% 17.18% -9.34% 12.45% -
  Horiz. % 68.48% 116.34% 145.53% 119.46% 101.95% 112.45% 100.00%
ROE 3.05 % 5.58 % 7.00 % 6.42 % 5.61 % 7.49 % 5.88 % -10.36%
  YoY % -45.34% -20.29% 9.03% 14.44% -25.10% 27.38% -
  Horiz. % 51.87% 94.90% 119.05% 109.18% 95.41% 127.38% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 626.90 658.06 615.33 639.95 647.84 740.12 664.29 -0.96%
  YoY % -4.74% 6.94% -3.85% -1.22% -12.47% 11.42% -
  Horiz. % 94.37% 99.06% 92.63% 96.34% 97.52% 111.42% 100.00%
EPS 10.98 19.68 23.02 19.64 17.00 21.66 16.64 -6.69%
  YoY % -44.21% -14.51% 17.21% 15.53% -21.51% 30.17% -
  Horiz. % 65.99% 118.27% 138.34% 118.03% 102.16% 130.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6000 3.5300 3.2900 3.0600 3.0300 2.8900 2.8300 4.09%
  YoY % 1.98% 7.29% 7.52% 0.99% 4.84% 2.12% -
  Horiz. % 127.21% 124.73% 116.25% 108.13% 107.07% 102.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 588.36 618.00 578.16 601.58 609.49 699.87 628.66 -1.10%
  YoY % -4.80% 6.89% -3.89% -1.30% -12.91% 11.33% -
  Horiz. % 93.59% 98.30% 91.97% 95.69% 96.95% 111.33% 100.00%
EPS 10.30 18.48 21.63 18.46 15.99 20.48 15.75 -6.83%
  YoY % -44.26% -14.56% 17.17% 15.45% -21.92% 30.03% -
  Horiz. % 65.40% 117.33% 137.33% 117.21% 101.52% 130.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3787 3.3151 3.0913 2.8765 2.8506 2.7328 2.6782 3.95%
  YoY % 1.92% 7.24% 7.47% 0.91% 4.31% 2.04% -
  Horiz. % 126.16% 123.78% 115.42% 107.40% 106.44% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 2.8800 2.6700 2.0800 1.4000 1.4800 1.4700 1.3300 -
P/RPS 0.46 0.41 0.34 0.22 0.23 0.20 0.20 14.88%
  YoY % 12.20% 20.59% 54.55% -4.35% 15.00% 0.00% -
  Horiz. % 230.00% 205.00% 170.00% 110.00% 115.00% 100.00% 100.00%
P/EPS 26.23 13.57 9.04 7.13 8.71 6.79 7.99 21.90%
  YoY % 93.29% 50.11% 26.79% -18.14% 28.28% -15.02% -
  Horiz. % 328.29% 169.84% 113.14% 89.24% 109.01% 84.98% 100.00%
EY 3.81 7.37 11.07 14.03 11.49 14.73 12.51 -17.97%
  YoY % -48.30% -33.42% -21.10% 22.11% -22.00% 17.75% -
  Horiz. % 30.46% 58.91% 88.49% 112.15% 91.85% 117.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.76 0.63 0.46 0.49 0.51 0.47 9.27%
  YoY % 5.26% 20.63% 36.96% -6.12% -3.92% 8.51% -
  Horiz. % 170.21% 161.70% 134.04% 97.87% 104.26% 108.51% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 28/01/16 28/01/15 23/01/14 30/01/13 19/01/12 27/01/11 28/01/10 -
Price 2.5600 2.6500 1.9700 1.4000 1.4500 1.4500 1.5000 -
P/RPS 0.41 0.40 0.32 0.22 0.22 0.20 0.23 10.11%
  YoY % 2.50% 25.00% 45.45% 0.00% 10.00% -13.04% -
  Horiz. % 178.26% 173.91% 139.13% 95.65% 95.65% 86.96% 100.00%
P/EPS 23.32 13.47 8.56 7.13 8.53 6.69 9.01 17.17%
  YoY % 73.13% 57.36% 20.06% -16.41% 27.50% -25.75% -
  Horiz. % 258.82% 149.50% 95.01% 79.13% 94.67% 74.25% 100.00%
EY 4.29 7.43 11.69 14.03 11.72 14.94 11.09 -14.63%
  YoY % -42.26% -36.44% -16.68% 19.71% -21.55% 34.72% -
  Horiz. % 38.68% 67.00% 105.41% 126.51% 105.68% 134.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.75 0.60 0.46 0.48 0.50 0.53 4.99%
  YoY % -5.33% 25.00% 30.43% -4.17% -4.00% -5.66% -
  Horiz. % 133.96% 141.51% 113.21% 86.79% 90.57% 94.34% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers