[SUIWAH] QoQ TTM 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- 44.85%
YoY- 26.68%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 365,193 369,296 372,335 377,194 378,595 378,367 381,007 -2.78%
PBT 18,983 20,723 19,184 18,295 13,592 12,397 12,622 31.23%
Tax -4,322 -6,216 -5,490 -6,276 -5,294 -4,750 -5,076 -10.15%
NP 14,661 14,507 13,694 12,019 8,298 7,647 7,546 55.64%
-
NP to SH 14,857 14,701 13,888 12,028 8,304 7,652 7,554 56.91%
-
Tax Rate 22.77% 30.00% 28.62% 34.30% 38.95% 38.32% 40.22% -
Total Cost 350,532 354,789 358,641 365,175 370,297 370,720 373,461 -4.13%
-
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 3,440 3,440 3,436 3,436 3,436 3,436 0.07%
Div Payout % 23.16% 23.40% 24.77% 28.57% 41.38% 44.91% 45.49% -
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 4.01% 3.93% 3.68% 3.19% 2.19% 2.02% 1.98% -
ROE 7.87% 7.78% 8.07% 6.64% 4.73% 4.35% 4.30% -
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 636.74 644.73 649.30 657.81 660.35 660.22 665.25 -2.87%
EPS 25.90 25.67 24.22 20.98 14.48 13.35 13.19 56.74%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
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 598.68 605.40 610.39 618.35 620.65 620.27 624.60 -2.78%
EPS 24.36 24.10 22.77 19.72 13.61 12.54 12.38 56.96%
DPS 5.64 5.64 5.64 5.63 5.63 5.63 5.63 0.11%
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 0.33 0.29 0.27 0.22 0.21 0.22 0.23 27.18%
P/EPS 8.03 7.32 7.18 6.91 9.67 10.64 11.37 -20.67%
EY 12.45 13.65 13.92 14.47 10.35 9.40 8.79 26.09%
DY 2.88 3.19 3.45 4.14 4.29 4.23 4.00 -19.65%
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 0.31 0.29 0.28 0.22 0.21 0.21 0.21 29.61%
P/EPS 7.60 7.17 7.60 6.86 9.67 10.49 10.84 -21.06%
EY 13.15 13.95 13.16 14.57 10.35 9.54 9.22 26.67%
DY 3.05 3.26 3.26 4.17 4.29 4.29 4.20 -19.19%
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