[SUIWAH] QoQ Cumulative 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- 15.01%
YoY- -41.56%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 290,538 183,481 95,158 381,010 294,351 185,893 97,798 106.79%
PBT 14,844 7,698 3,323 12,622 9,168 6,725 3,548 159.87%
Tax -3,805 -2,069 -769 -5,076 -2,605 -1,851 -1,095 129.59%
NP 11,039 5,629 2,554 7,546 6,563 4,874 2,453 172.82%
-
NP to SH 11,045 5,631 2,555 7,555 6,569 4,878 2,457 172.62%
-
Tax Rate 25.63% 26.88% 23.14% 40.22% 28.41% 27.52% 30.86% -
Total Cost 279,499 177,852 92,604 373,464 287,788 181,019 95,345 104.96%
-
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 6.09% 3.21% 1.45% 4.32% 3.75% 2.81% 1.40% -
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 506.63 319.98 166.04 664.27 513.06 323.92 169.56 107.58%
EPS 19.26 9.82 4.45 13.17 11.45 8.50 4.26 173.67%
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 476.29 300.79 156.00 624.61 482.54 304.74 160.32 106.79%
EPS 18.11 9.23 4.19 12.39 10.77 8.00 4.03 172.56%
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 0.29 0.44 0.86 0.23 0.31 0.46 0.83 -50.42%
P/EPS 7.53 14.26 31.85 11.39 13.89 17.41 32.86 -62.58%
EY 13.28 7.01 3.14 8.78 7.20 5.74 3.04 167.46%
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 0.28 0.44 0.84 0.22 0.32 0.45 0.83 -51.57%
P/EPS 7.48 14.26 31.40 10.86 14.24 17.06 33.10 -62.93%
EY 13.38 7.01 3.18 9.21 7.02 5.86 3.02 169.99%
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