[SUIWAH] QoQ Quarter Result on 31-Aug-2013 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 18.34%
YoY- 31.82%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 92,030 109,796 84,220 92,119 81,797 107,057 88,323 2.78%
PBT 2,406 4,946 2,632 4,862 4,343 7,146 4,372 -32.86%
Tax 3,571 386 594 -1,495 -1,685 -1,736 -1,300 -
NP 5,977 5,332 3,226 3,367 2,658 5,410 3,072 55.91%
-
NP to SH 5,974 5,194 3,229 3,368 2,846 5,413 3,073 55.82%
-
Tax Rate -148.42% -7.80% -22.57% 30.75% 38.80% 24.29% 29.73% -
Total Cost 86,053 104,464 80,994 88,752 79,139 101,647 85,251 0.62%
-
Net Worth 171,933 193,809 188,692 189,020 172,031 181,197 175,436 -1.33%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 3,438 - - - 3,440 - - -
Div Payout % 57.56% - - - 120.89% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 171,933 193,809 188,692 189,020 172,031 181,197 175,436 -1.33%
NOSH 57,311 57,339 57,353 57,278 57,343 57,341 57,332 -0.02%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 6.49% 4.86% 3.83% 3.66% 3.25% 5.05% 3.48% -
ROE 3.47% 2.68% 1.71% 1.78% 1.65% 2.99% 1.75% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 160.58 191.48 146.84 160.83 142.64 186.70 154.06 2.80%
EPS 10.42 9.06 5.63 5.88 4.96 9.44 5.36 55.82%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.00 3.38 3.29 3.30 3.00 3.16 3.06 -1.31%
Adjusted Per Share Value based on latest NOSH - 57,278
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 150.87 179.99 138.07 151.01 134.09 175.50 144.79 2.78%
EPS 9.79 8.51 5.29 5.52 4.67 8.87 5.04 55.74%
DPS 5.64 0.00 0.00 0.00 5.64 0.00 0.00 -
NAPS 2.8186 3.1772 3.0933 3.0987 2.8202 2.9705 2.876 -1.33%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.71 2.35 2.08 1.88 1.74 1.45 1.40 -
P/RPS 1.69 1.23 1.42 1.17 1.22 0.78 0.91 51.14%
P/EPS 26.00 25.94 36.94 31.97 35.06 15.36 26.12 -0.30%
EY 3.85 3.85 2.71 3.13 2.85 6.51 3.83 0.34%
DY 2.21 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.90 0.70 0.63 0.57 0.58 0.46 0.46 56.49%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 31/07/14 30/04/14 23/01/14 29/10/13 29/07/13 29/04/13 30/01/13 -
Price 2.86 2.93 1.97 1.84 1.84 1.44 1.40 -
P/RPS 1.78 1.53 1.34 1.14 1.29 0.77 0.91 56.46%
P/EPS 27.44 32.35 34.99 31.29 37.07 15.25 26.12 3.34%
EY 3.64 3.09 2.86 3.20 2.70 6.56 3.83 -3.33%
DY 2.10 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.95 0.87 0.60 0.56 0.61 0.46 0.46 62.24%

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