[SUIWAH] QoQ Cumulative 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- 96.15%
YoY- 68.14%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 176,339 92,119 372,335 290,538 183,481 95,158 381,010 -40.13%
PBT 7,494 4,862 19,187 14,844 7,698 3,323 12,622 -29.33%
Tax -901 -1,495 -5,490 -3,805 -2,069 -769 -5,076 -68.38%
NP 6,593 3,367 13,697 11,039 5,629 2,554 7,546 -8.59%
-
NP to SH 6,597 3,368 13,891 11,045 5,631 2,555 7,555 -8.63%
-
Tax Rate 12.02% 30.75% 28.61% 25.63% 26.88% 23.14% 40.22% -
Total Cost 169,746 88,752 358,638 279,499 177,852 92,604 373,464 -40.85%
-
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 3.50% 1.78% 7.48% 6.09% 3.21% 1.45% 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 307.66 160.83 649.28 506.63 319.98 166.04 664.27 -40.11%
EPS 11.51 5.88 24.23 19.26 9.82 4.45 13.17 -8.58%
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 289.08 151.01 610.39 476.29 300.79 156.00 624.61 -40.13%
EPS 10.81 5.52 22.77 18.11 9.23 4.19 12.39 -8.68%
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 0.68 1.17 0.27 0.29 0.44 0.86 0.23 105.85%
P/EPS 18.07 31.97 7.18 7.53 14.26 31.85 11.39 35.98%
EY 5.53 3.13 13.92 13.28 7.01 3.14 8.78 -26.50%
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 0.64 1.14 0.28 0.28 0.44 0.84 0.22 103.65%
P/EPS 17.12 31.29 7.60 7.48 14.26 31.40 10.86 35.41%
EY 5.84 3.20 13.16 13.38 7.01 3.18 9.21 -26.17%
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