[SUIWAH] QoQ Quarter Result on 30-Nov-2012 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 20.27%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 92,119 81,797 107,057 88,323 95,158 86,656 108,458 -10.28%
PBT 4,862 4,343 7,146 4,372 3,323 3,454 2,443 58.02%
Tax -1,495 -1,685 -1,736 -1,300 -769 -2,471 -754 57.62%
NP 3,367 2,658 5,410 3,072 2,554 983 1,689 58.19%
-
NP to SH 3,368 2,846 5,413 3,073 2,555 986 1,690 58.16%
-
Tax Rate 30.75% 38.80% 24.29% 29.73% 23.14% 71.54% 30.86% -
Total Cost 88,752 79,139 101,647 85,251 92,604 85,673 106,769 -11.56%
-
Net Worth 189,020 172,031 181,197 175,436 175,939 175,827 174,728 5.36%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 3,440 - - - 3,436 - -
Div Payout % - 120.89% - - - 348.52% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 189,020 172,031 181,197 175,436 175,939 175,827 174,728 5.36%
NOSH 57,278 57,343 57,341 57,332 57,309 57,272 57,288 -0.01%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 3.66% 3.25% 5.05% 3.48% 2.68% 1.13% 1.56% -
ROE 1.78% 1.65% 2.99% 1.75% 1.45% 0.56% 0.97% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 160.83 142.64 186.70 154.06 166.04 151.30 189.32 -10.27%
EPS 5.88 4.96 9.44 5.36 4.45 1.72 2.95 58.18%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.30 3.00 3.16 3.06 3.07 3.07 3.05 5.37%
Adjusted Per Share Value based on latest NOSH - 57,332
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 151.01 134.09 175.50 144.79 156.00 142.06 177.80 -10.28%
EPS 5.52 4.67 8.87 5.04 4.19 1.62 2.77 58.15%
DPS 0.00 5.64 0.00 0.00 0.00 5.63 0.00 -
NAPS 3.0987 2.8202 2.9705 2.876 2.8843 2.8824 2.8644 5.36%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.88 1.74 1.45 1.40 1.42 1.50 1.59 -
P/RPS 1.17 1.22 0.78 0.91 0.86 0.99 0.84 24.64%
P/EPS 31.97 35.06 15.36 26.12 31.85 87.13 53.90 -29.33%
EY 3.13 2.85 6.51 3.83 3.14 1.15 1.86 41.34%
DY 0.00 3.45 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.57 0.58 0.46 0.46 0.46 0.49 0.52 6.29%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 29/07/13 29/04/13 30/01/13 31/10/12 30/07/12 25/04/12 -
Price 1.84 1.84 1.44 1.40 1.40 1.43 1.63 -
P/RPS 1.14 1.29 0.77 0.91 0.84 0.95 0.86 20.60%
P/EPS 31.29 37.07 15.25 26.12 31.40 83.06 55.25 -31.47%
EY 3.20 2.70 6.56 3.83 3.18 1.20 1.81 46.05%
DY 0.00 3.26 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.56 0.61 0.46 0.46 0.46 0.47 0.53 3.72%

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