[SUIWAH] QoQ 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- -41.66%
YoY- -66.31%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 107,057 88,323 95,158 86,656 108,458 88,095 97,798 6.22%
PBT 7,146 4,372 3,323 3,454 2,443 3,177 3,548 59.55%
Tax -1,736 -1,300 -769 -2,471 -754 -756 -1,095 36.00%
NP 5,410 3,072 2,554 983 1,689 2,421 2,453 69.51%
-
NP to SH 5,413 3,073 2,555 986 1,690 2,421 2,457 69.39%
-
Tax Rate 24.29% 29.73% 23.14% 71.54% 30.86% 23.80% 30.86% -
Total Cost 101,647 85,251 92,604 85,673 106,769 85,674 95,345 4.36%
-
Net Worth 181,197 175,436 175,939 175,827 174,728 173,830 175,335 2.21%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 3,436 - - - -
Div Payout % - - - 348.52% - - - -
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 181,197 175,436 175,939 175,827 174,728 173,830 175,335 2.21%
NOSH 57,341 57,332 57,309 57,272 57,288 57,369 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 5.05% 3.48% 2.68% 1.13% 1.56% 2.75% 2.51% -
ROE 2.99% 1.75% 1.45% 0.56% 0.97% 1.39% 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 186.70 154.06 166.04 151.30 189.32 153.56 169.56 6.63%
EPS 9.44 5.36 4.45 1.72 2.95 4.22 4.28 69.52%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.16 3.06 3.07 3.07 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 175.50 144.79 156.00 142.06 177.80 144.42 160.32 6.22%
EPS 8.87 5.04 4.19 1.62 2.77 3.97 4.03 69.28%
DPS 0.00 0.00 0.00 5.63 0.00 0.00 0.00 -
NAPS 2.9705 2.876 2.8843 2.8824 2.8644 2.8497 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 0.78 0.91 0.86 0.99 0.84 0.96 0.83 -4.06%
P/EPS 15.36 26.12 31.85 87.13 53.90 35.07 32.86 -39.79%
EY 6.51 3.83 3.14 1.15 1.86 2.85 3.04 66.21%
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 0.77 0.91 0.84 0.95 0.86 0.94 0.83 -4.88%
P/EPS 15.25 26.12 31.40 83.06 55.25 34.36 33.10 -40.37%
EY 6.56 3.83 3.18 1.20 1.81 2.91 3.02 67.80%
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