[SUIWAH] QoQ Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -3.02%
YoY- 31.82%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 378,165 381,513 352,678 368,476 372,335 387,384 366,962 2.02%
PBT 14,845 16,585 14,988 19,448 19,187 19,792 15,396 -2.40%
Tax 3,056 -686 -1,802 -5,980 -5,490 -5,073 -4,138 -
NP 17,901 15,898 13,186 13,468 13,697 14,718 11,258 36.26%
-
NP to SH 17,764 15,720 13,194 13,472 13,891 14,726 11,262 35.54%
-
Tax Rate -20.59% 4.14% 12.02% 30.75% 28.61% 25.63% 26.88% -
Total Cost 360,264 365,614 339,492 355,008 358,638 372,665 355,704 0.85%
-
Net Worth 200,027 193,729 188,567 189,020 185,801 181,215 175,467 9.13%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 3,438 - - - 3,440 - - -
Div Payout % 19.36% - - - 24.77% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 200,027 193,729 188,567 189,020 185,801 181,215 175,467 9.13%
NOSH 57,314 57,316 57,315 57,278 57,346 57,346 57,342 -0.03%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 4.73% 4.17% 3.74% 3.66% 3.68% 3.80% 3.07% -
ROE 8.88% 8.11% 7.00% 7.13% 7.48% 8.13% 6.42% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 659.81 665.63 615.33 643.30 649.28 675.51 639.95 2.06%
EPS 30.99 27.43 23.02 23.52 24.23 25.68 19.64 35.57%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.49 3.38 3.29 3.30 3.24 3.16 3.06 9.17%
Adjusted Per Share Value based on latest NOSH - 57,278
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 619.94 625.43 578.16 604.06 610.39 635.06 601.58 2.02%
EPS 29.12 25.77 21.63 22.09 22.77 24.14 18.46 35.54%
DPS 5.64 0.00 0.00 0.00 5.64 0.00 0.00 -
NAPS 3.2791 3.1759 3.0913 3.0987 3.0459 2.9708 2.8765 9.13%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.71 2.35 2.08 1.88 1.74 1.45 1.40 -
P/RPS 0.41 0.35 0.34 0.29 0.27 0.21 0.22 51.49%
P/EPS 8.74 8.57 9.04 7.99 7.18 5.65 7.13 14.55%
EY 11.44 11.67 11.07 12.51 13.92 17.71 14.03 -12.73%
DY 2.21 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.78 0.70 0.63 0.57 0.54 0.46 0.46 42.24%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 31/07/14 30/04/14 23/01/14 29/10/13 29/07/13 29/04/13 30/01/13 -
Price 2.86 2.93 1.97 1.84 1.84 1.44 1.40 -
P/RPS 0.43 0.44 0.32 0.29 0.28 0.21 0.22 56.38%
P/EPS 9.23 10.68 8.56 7.82 7.60 5.61 7.13 18.79%
EY 10.84 9.36 11.69 12.78 13.16 17.83 14.03 -15.81%
DY 2.10 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.82 0.87 0.60 0.56 0.57 0.46 0.46 47.06%

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