[SUIWAH] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -10.22%
YoY- -34.31%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 366,962 380,632 381,010 392,468 371,786 391,192 422,263 -8.91%
PBT 15,396 13,292 12,622 12,224 13,450 14,192 18,973 -12.96%
Tax -4,138 -3,076 -5,076 -3,473 -3,702 -4,380 -5,666 -18.85%
NP 11,258 10,216 7,546 8,750 9,748 9,812 13,307 -10.52%
-
NP to SH 11,262 10,220 7,555 8,758 9,756 9,828 12,927 -8.75%
-
Tax Rate 26.88% 23.14% 40.22% 28.41% 27.52% 30.86% 29.86% -
Total Cost 355,704 370,416 373,464 383,717 362,038 381,380 408,956 -8.85%
-
Net Worth 175,467 175,939 174,942 174,982 173,886 175,335 172,415 1.17%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,441 - - - 3,459 -
Div Payout % - - 45.55% - - - 26.76% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 175,467 175,939 174,942 174,982 173,886 175,335 172,415 1.17%
NOSH 57,342 57,309 57,358 57,371 57,388 57,676 57,664 -0.37%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 3.07% 2.68% 1.98% 2.23% 2.62% 2.51% 3.15% -
ROE 6.42% 5.81% 4.32% 5.01% 5.61% 5.61% 7.50% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 639.95 664.17 664.27 684.09 647.84 678.26 732.28 -8.57%
EPS 19.64 17.80 13.17 15.27 17.00 17.04 22.41 -8.39%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.06 3.07 3.05 3.05 3.03 3.04 2.99 1.55%
Adjusted Per Share Value based on latest NOSH - 57,288
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 601.58 623.99 624.61 643.39 609.49 641.30 692.23 -8.90%
EPS 18.46 16.75 12.39 14.36 15.99 16.11 21.19 -8.76%
DPS 0.00 0.00 5.64 0.00 0.00 0.00 5.67 -
NAPS 2.8765 2.8843 2.8679 2.8686 2.8506 2.8743 2.8265 1.17%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.40 1.42 1.50 1.59 1.48 1.40 1.50 -
P/RPS 0.22 0.21 0.23 0.23 0.23 0.21 0.20 6.54%
P/EPS 7.13 7.96 11.39 10.41 8.71 8.22 6.69 4.32%
EY 14.03 12.56 8.78 9.60 11.49 12.17 14.95 -4.13%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.46 0.46 0.49 0.52 0.49 0.46 0.50 -5.39%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 31/10/12 30/07/12 25/04/12 19/01/12 31/10/11 29/07/11 -
Price 1.40 1.40 1.43 1.63 1.45 1.41 1.38 -
P/RPS 0.22 0.21 0.22 0.24 0.22 0.21 0.19 10.23%
P/EPS 7.13 7.85 10.86 10.68 8.53 8.27 6.16 10.21%
EY 14.03 12.74 9.21 9.37 11.72 12.09 16.24 -9.26%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.35 -
P/NAPS 0.46 0.46 0.47 0.53 0.48 0.46 0.46 0.00%

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
Post a Comment