[SUIWAH] QoQ 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- 76.15%
YoY- 220.3%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 84,220 92,119 81,797 107,057 88,323 95,158 86,656 -1.88%
PBT 2,632 4,862 4,343 7,146 4,372 3,323 3,454 -16.55%
Tax 594 -1,495 -1,685 -1,736 -1,300 -769 -2,471 -
NP 3,226 3,367 2,658 5,410 3,072 2,554 983 120.67%
-
NP to SH 3,229 3,368 2,846 5,413 3,073 2,555 986 120.36%
-
Tax Rate -22.57% 30.75% 38.80% 24.29% 29.73% 23.14% 71.54% -
Total Cost 80,994 88,752 79,139 101,647 85,251 92,604 85,673 -3.67%
-
Net Worth 188,692 189,020 172,031 181,197 175,436 175,939 175,827 4.81%
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 - - - 3,436 -
Div Payout % - - 120.89% - - - 348.52% -
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 188,692 189,020 172,031 181,197 175,436 175,939 175,827 4.81%
NOSH 57,353 57,278 57,343 57,341 57,332 57,309 57,272 0.09%
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 3.83% 3.66% 3.25% 5.05% 3.48% 2.68% 1.13% -
ROE 1.71% 1.78% 1.65% 2.99% 1.75% 1.45% 0.56% -
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 146.84 160.83 142.64 186.70 154.06 166.04 151.30 -1.97%
EPS 5.63 5.88 4.96 9.44 5.36 4.45 1.72 120.29%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.29 3.30 3.00 3.16 3.06 3.07 3.07 4.71%
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 138.07 151.01 134.09 175.50 144.79 156.00 142.06 -1.87%
EPS 5.29 5.52 4.67 8.87 5.04 4.19 1.62 119.94%
DPS 0.00 0.00 5.64 0.00 0.00 0.00 5.63 -
NAPS 3.0933 3.0987 2.8202 2.9705 2.876 2.8843 2.8824 4.81%
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 1.42 1.17 1.22 0.78 0.91 0.86 0.99 27.15%
P/EPS 36.94 31.97 35.06 15.36 26.12 31.85 87.13 -43.53%
EY 2.71 3.13 2.85 6.51 3.83 3.14 1.15 76.99%
DY 0.00 0.00 3.45 0.00 0.00 0.00 4.00 -
P/NAPS 0.63 0.57 0.58 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 1.34 1.14 1.29 0.77 0.91 0.84 0.95 25.74%
P/EPS 34.99 31.29 37.07 15.25 26.12 31.40 83.06 -43.77%
EY 2.86 3.20 2.70 6.56 3.83 3.18 1.20 78.33%
DY 0.00 0.00 3.26 0.00 0.00 0.00 4.20 -
P/NAPS 0.60 0.56 0.61 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