[SUIWAH] QoQ Quarter Result on 29-Feb-2012 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -30.19%
YoY- -54.97%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 88,323 95,158 86,656 108,458 88,095 97,798 91,878 -2.58%
PBT 4,372 3,323 3,454 2,443 3,177 3,548 4,975 -8.23%
Tax -1,300 -769 -2,471 -754 -756 -1,095 -2,050 -26.12%
NP 3,072 2,554 983 1,689 2,421 2,453 2,925 3.31%
-
NP to SH 3,073 2,555 986 1,690 2,421 2,457 2,927 3.28%
-
Tax Rate 29.73% 23.14% 71.54% 30.86% 23.80% 30.86% 41.21% -
Total Cost 85,251 92,604 85,673 106,769 85,674 95,345 88,953 -2.78%
-
Net Worth 175,436 175,939 175,827 174,728 173,830 175,335 115,295 32.19%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,436 - - - 3,458 -
Div Payout % - - 348.52% - - - 118.17% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 175,436 175,939 175,827 174,728 173,830 175,335 115,295 32.19%
NOSH 57,332 57,309 57,272 57,288 57,369 57,676 57,647 -0.36%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 3.48% 2.68% 1.13% 1.56% 2.75% 2.51% 3.18% -
ROE 1.75% 1.45% 0.56% 0.97% 1.39% 1.40% 2.54% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 154.06 166.04 151.30 189.32 153.56 169.56 159.38 -2.23%
EPS 5.36 4.45 1.72 2.95 4.22 4.28 5.08 3.63%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.06 3.07 3.07 3.05 3.03 3.04 2.00 32.67%
Adjusted Per Share Value based on latest NOSH - 57,288
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 144.79 156.00 142.06 177.80 144.42 160.32 150.62 -2.59%
EPS 5.04 4.19 1.62 2.77 3.97 4.03 4.80 3.29%
DPS 0.00 0.00 5.63 0.00 0.00 0.00 5.67 -
NAPS 2.876 2.8843 2.8824 2.8644 2.8497 2.8743 1.8901 32.19%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.40 1.42 1.50 1.59 1.48 1.40 1.50 -
P/RPS 0.91 0.86 0.99 0.84 0.96 0.83 0.94 -2.13%
P/EPS 26.12 31.85 87.13 53.90 35.07 32.86 29.54 -7.85%
EY 3.83 3.14 1.15 1.86 2.85 3.04 3.38 8.66%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.46 0.46 0.49 0.52 0.49 0.46 0.75 -27.74%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 31/10/12 30/07/12 25/04/12 19/01/12 31/10/11 29/07/11 -
Price 1.40 1.40 1.43 1.63 1.45 1.41 1.38 -
P/RPS 0.91 0.84 0.95 0.86 0.94 0.83 0.87 3.03%
P/EPS 26.12 31.40 83.06 55.25 34.36 33.10 27.18 -2.61%
EY 3.83 3.18 1.20 1.81 2.91 3.02 3.68 2.69%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.35 -
P/NAPS 0.46 0.46 0.47 0.53 0.48 0.46 0.69 -23.62%

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