[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2014 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 19.15%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 376,978 392,496 378,165 381,513 352,678 368,476 372,335 0.82%
PBT 16,398 13,280 14,845 16,585 14,988 19,448 19,187 -9.93%
Tax -5,118 -4,152 3,056 -686 -1,802 -5,980 -5,490 -4.56%
NP 11,280 9,128 17,901 15,898 13,186 13,468 13,697 -12.13%
-
NP to SH 11,274 9,128 17,764 15,720 13,194 13,472 13,891 -12.98%
-
Tax Rate 31.21% 31.27% -20.59% 4.14% 12.02% 30.75% 28.61% -
Total Cost 365,698 383,368 360,264 365,614 339,492 355,008 358,638 1.30%
-
Net Worth 202,221 201,825 200,027 193,729 188,567 189,020 185,801 5.80%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 3,438 - - - 3,440 -
Div Payout % - - 19.36% - - - 24.77% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 202,221 201,825 200,027 193,729 188,567 189,020 185,801 5.80%
NOSH 57,286 57,336 57,314 57,316 57,315 57,278 57,346 -0.06%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 2.99% 2.33% 4.73% 4.17% 3.74% 3.66% 3.68% -
ROE 5.58% 4.52% 8.88% 8.11% 7.00% 7.13% 7.48% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 658.06 684.55 659.81 665.63 615.33 643.30 649.28 0.89%
EPS 19.68 15.92 30.99 27.43 23.02 23.52 24.23 -12.93%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.53 3.52 3.49 3.38 3.29 3.30 3.24 5.87%
Adjusted Per Share Value based on latest NOSH - 57,339
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 618.00 643.44 619.94 625.43 578.16 604.06 610.39 0.82%
EPS 18.48 14.96 29.12 25.77 21.63 22.09 22.77 -12.98%
DPS 0.00 0.00 5.64 0.00 0.00 0.00 5.64 -
NAPS 3.3151 3.3086 3.2791 3.1759 3.0913 3.0987 3.0459 5.80%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 2.67 2.94 2.71 2.35 2.08 1.88 1.74 -
P/RPS 0.41 0.43 0.41 0.35 0.34 0.29 0.27 32.07%
P/EPS 13.57 18.47 8.74 8.57 9.04 7.99 7.18 52.80%
EY 7.37 5.41 11.44 11.67 11.07 12.51 13.92 -34.52%
DY 0.00 0.00 2.21 0.00 0.00 0.00 3.45 -
P/NAPS 0.76 0.84 0.78 0.70 0.63 0.57 0.54 25.56%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/01/15 17/10/14 31/07/14 30/04/14 23/01/14 29/10/13 29/07/13 -
Price 2.65 2.67 2.86 2.93 1.97 1.84 1.84 -
P/RPS 0.40 0.39 0.43 0.44 0.32 0.29 0.28 26.81%
P/EPS 13.47 16.77 9.23 10.68 8.56 7.82 7.60 46.40%
EY 7.43 5.96 10.84 9.36 11.69 12.78 13.16 -31.66%
DY 0.00 0.00 2.10 0.00 0.00 0.00 3.26 -
P/NAPS 0.75 0.76 0.82 0.87 0.60 0.56 0.57 20.05%

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