[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 30.76%
YoY- 68.14%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 352,678 368,476 372,335 387,384 366,962 380,632 381,010 -5.01%
PBT 14,988 19,448 19,187 19,792 15,396 13,292 12,622 12.12%
Tax -1,802 -5,980 -5,490 -5,073 -4,138 -3,076 -5,076 -49.83%
NP 13,186 13,468 13,697 14,718 11,258 10,216 7,546 45.02%
-
NP to SH 13,194 13,472 13,891 14,726 11,262 10,220 7,555 44.97%
-
Tax Rate 12.02% 30.75% 28.61% 25.63% 26.88% 23.14% 40.22% -
Total Cost 339,492 355,008 358,638 372,665 355,704 370,416 373,464 -6.15%
-
Net Worth 188,567 189,020 185,801 181,215 175,467 175,939 174,942 5.12%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 3,440 - - - 3,441 -
Div Payout % - - 24.77% - - - 45.55% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 188,567 189,020 185,801 181,215 175,467 175,939 174,942 5.12%
NOSH 57,315 57,278 57,346 57,346 57,342 57,309 57,358 -0.04%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 3.74% 3.66% 3.68% 3.80% 3.07% 2.68% 1.98% -
ROE 7.00% 7.13% 7.48% 8.13% 6.42% 5.81% 4.32% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 615.33 643.30 649.28 675.51 639.95 664.17 664.27 -4.96%
EPS 23.02 23.52 24.23 25.68 19.64 17.80 13.17 45.05%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.29 3.30 3.24 3.16 3.06 3.07 3.05 5.17%
Adjusted Per Share Value based on latest NOSH - 57,341
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 578.16 604.06 610.39 635.06 601.58 623.99 624.61 -5.01%
EPS 21.63 22.09 22.77 24.14 18.46 16.75 12.39 44.93%
DPS 0.00 0.00 5.64 0.00 0.00 0.00 5.64 -
NAPS 3.0913 3.0987 3.0459 2.9708 2.8765 2.8843 2.8679 5.12%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 2.08 1.88 1.74 1.45 1.40 1.42 1.50 -
P/RPS 0.34 0.29 0.27 0.21 0.22 0.21 0.23 29.73%
P/EPS 9.04 7.99 7.18 5.65 7.13 7.96 11.39 -14.26%
EY 11.07 12.51 13.92 17.71 14.03 12.56 8.78 16.69%
DY 0.00 0.00 3.45 0.00 0.00 0.00 4.00 -
P/NAPS 0.63 0.57 0.54 0.46 0.46 0.46 0.49 18.22%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 29/10/13 29/07/13 29/04/13 30/01/13 31/10/12 30/07/12 -
Price 1.97 1.84 1.84 1.44 1.40 1.40 1.43 -
P/RPS 0.32 0.29 0.28 0.21 0.22 0.21 0.22 28.34%
P/EPS 8.56 7.82 7.60 5.61 7.13 7.85 10.86 -14.65%
EY 11.69 12.78 13.16 17.83 14.03 12.74 9.21 17.21%
DY 0.00 0.00 3.26 0.00 0.00 0.00 4.20 -
P/NAPS 0.60 0.56 0.57 0.46 0.46 0.46 0.47 17.66%

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