[SUIWAH] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -13.74%
YoY- -41.56%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 387,384 366,962 380,632 381,010 392,468 371,786 391,192 -0.65%
PBT 19,792 15,396 13,292 12,622 12,224 13,450 14,192 24.84%
Tax -5,073 -4,138 -3,076 -5,076 -3,473 -3,702 -4,380 10.29%
NP 14,718 11,258 10,216 7,546 8,750 9,748 9,812 31.06%
-
NP to SH 14,726 11,262 10,220 7,555 8,758 9,756 9,828 30.97%
-
Tax Rate 25.63% 26.88% 23.14% 40.22% 28.41% 27.52% 30.86% -
Total Cost 372,665 355,704 370,416 373,464 383,717 362,038 381,380 -1.53%
-
Net Worth 181,215 175,467 175,939 174,942 174,982 173,886 175,335 2.22%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 3,441 - - - -
Div Payout % - - - 45.55% - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 181,215 175,467 175,939 174,942 174,982 173,886 175,335 2.22%
NOSH 57,346 57,342 57,309 57,358 57,371 57,388 57,676 -0.38%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 3.80% 3.07% 2.68% 1.98% 2.23% 2.62% 2.51% -
ROE 8.13% 6.42% 5.81% 4.32% 5.01% 5.61% 5.61% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 675.51 639.95 664.17 664.27 684.09 647.84 678.26 -0.27%
EPS 25.68 19.64 17.80 13.17 15.27 17.00 17.04 31.47%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.16 3.06 3.07 3.05 3.05 3.03 3.04 2.61%
Adjusted Per Share Value based on latest NOSH - 57,272
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 635.06 601.58 623.99 624.61 643.39 609.49 641.30 -0.65%
EPS 24.14 18.46 16.75 12.39 14.36 15.99 16.11 30.97%
DPS 0.00 0.00 0.00 5.64 0.00 0.00 0.00 -
NAPS 2.9708 2.8765 2.8843 2.8679 2.8686 2.8506 2.8743 2.22%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.45 1.40 1.42 1.50 1.59 1.48 1.40 -
P/RPS 0.21 0.22 0.21 0.23 0.23 0.23 0.21 0.00%
P/EPS 5.65 7.13 7.96 11.39 10.41 8.71 8.22 -22.13%
EY 17.71 14.03 12.56 8.78 9.60 11.49 12.17 28.44%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.49 0.52 0.49 0.46 0.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 30/01/13 31/10/12 30/07/12 25/04/12 19/01/12 31/10/11 -
Price 1.44 1.40 1.40 1.43 1.63 1.45 1.41 -
P/RPS 0.21 0.22 0.21 0.22 0.24 0.22 0.21 0.00%
P/EPS 5.61 7.13 7.85 10.86 10.68 8.53 8.27 -22.81%
EY 17.83 14.03 12.74 9.21 9.37 11.72 12.09 29.59%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.47 0.53 0.48 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