[SUIWAH] QoQ Cumulative Quarter Result on 31-Aug-2012 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -66.18%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 372,335 290,538 183,481 95,158 381,010 294,351 185,893 58.82%
PBT 19,187 14,844 7,698 3,323 12,622 9,168 6,725 101.03%
Tax -5,490 -3,805 -2,069 -769 -5,076 -2,605 -1,851 106.29%
NP 13,697 11,039 5,629 2,554 7,546 6,563 4,874 99.01%
-
NP to SH 13,891 11,045 5,631 2,555 7,555 6,569 4,878 100.77%
-
Tax Rate 28.61% 25.63% 26.88% 23.14% 40.22% 28.41% 27.52% -
Total Cost 358,638 279,499 177,852 92,604 373,464 287,788 181,019 57.67%
-
Net Worth 185,801 181,215 175,467 175,939 174,942 174,982 173,886 4.51%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 3,440 - - - 3,441 - - -
Div Payout % 24.77% - - - 45.55% - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 185,801 181,215 175,467 175,939 174,942 174,982 173,886 4.51%
NOSH 57,346 57,346 57,342 57,309 57,358 57,371 57,388 -0.04%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 3.68% 3.80% 3.07% 2.68% 1.98% 2.23% 2.62% -
ROE 7.48% 6.09% 3.21% 1.45% 4.32% 3.75% 2.81% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 649.28 506.63 319.98 166.04 664.27 513.06 323.92 58.90%
EPS 24.23 19.26 9.82 4.45 13.17 11.45 8.50 100.91%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.24 3.16 3.06 3.07 3.05 3.05 3.03 4.56%
Adjusted Per Share Value based on latest NOSH - 57,309
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 610.39 476.29 300.79 156.00 624.61 482.54 304.74 58.83%
EPS 22.77 18.11 9.23 4.19 12.39 10.77 8.00 100.71%
DPS 5.64 0.00 0.00 0.00 5.64 0.00 0.00 -
NAPS 3.0459 2.9708 2.8765 2.8843 2.8679 2.8686 2.8506 4.51%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.74 1.45 1.40 1.42 1.50 1.59 1.48 -
P/RPS 0.27 0.29 0.44 0.86 0.23 0.31 0.46 -29.87%
P/EPS 7.18 7.53 14.26 31.85 11.39 13.89 17.41 -44.56%
EY 13.92 13.28 7.01 3.14 8.78 7.20 5.74 80.40%
DY 3.45 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.46 0.46 0.49 0.52 0.49 6.68%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 29/04/13 30/01/13 31/10/12 30/07/12 25/04/12 19/01/12 -
Price 1.84 1.44 1.40 1.40 1.43 1.63 1.45 -
P/RPS 0.28 0.28 0.44 0.84 0.22 0.32 0.45 -27.09%
P/EPS 7.60 7.48 14.26 31.40 10.86 14.24 17.06 -41.64%
EY 13.16 13.38 7.01 3.18 9.21 7.02 5.86 71.40%
DY 3.26 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.57 0.46 0.46 0.46 0.47 0.53 0.48 12.12%

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