[SUIWAH] QoQ TTM Result on 28-Feb-2014 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- -1.48%
YoY- 21.69%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 390,315 384,170 378,165 367,932 365,193 369,296 372,335 3.19%
PBT 15,551 13,304 14,846 16,783 18,983 20,723 19,184 -13.05%
Tax 1,398 3,513 3,056 -2,200 -4,322 -6,216 -5,490 -
NP 16,949 16,817 17,902 14,583 14,661 14,507 13,694 15.26%
-
NP to SH 16,805 16,679 17,765 14,637 14,857 14,701 13,888 13.53%
-
Tax Rate -8.99% -26.41% -20.58% 13.11% 22.77% 30.00% 28.62% -
Total Cost 373,366 367,353 360,263 353,349 350,532 354,789 358,641 2.71%
-
Net Worth 202,447 201,825 171,933 193,809 188,692 189,020 172,031 11.45%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 3,438 3,438 3,438 3,440 3,440 3,440 3,440 -0.03%
Div Payout % 20.46% 20.62% 19.36% 23.51% 23.16% 23.40% 24.77% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 202,447 201,825 171,933 193,809 188,692 189,020 172,031 11.45%
NOSH 57,350 57,336 57,311 57,339 57,353 57,278 57,343 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 4.34% 4.38% 4.73% 3.96% 4.01% 3.93% 3.68% -
ROE 8.30% 8.26% 10.33% 7.55% 7.87% 7.78% 8.07% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 680.58 670.02 659.84 641.67 636.74 644.73 649.30 3.18%
EPS 29.30 29.09 31.00 25.53 25.90 25.67 24.22 13.52%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.53 3.52 3.00 3.38 3.29 3.30 3.00 11.44%
Adjusted Per Share Value based on latest NOSH - 57,339
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 639.86 629.79 619.94 603.17 598.68 605.40 610.39 3.19%
EPS 27.55 27.34 29.12 24.00 24.36 24.10 22.77 13.53%
DPS 5.64 5.64 5.64 5.64 5.64 5.64 5.64 0.00%
NAPS 3.3188 3.3086 2.8186 3.1772 3.0933 3.0987 2.8202 11.45%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 2.67 2.94 2.71 2.35 2.08 1.88 1.74 -
P/RPS 0.39 0.44 0.41 0.37 0.33 0.29 0.27 27.75%
P/EPS 9.11 10.11 8.74 9.21 8.03 7.32 7.18 17.18%
EY 10.97 9.89 11.44 10.86 12.45 13.65 13.92 -14.66%
DY 2.25 2.04 2.21 2.55 2.88 3.19 3.45 -24.77%
P/NAPS 0.76 0.84 0.90 0.70 0.63 0.57 0.58 19.72%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/01/15 17/10/14 31/07/14 30/04/14 23/01/14 29/10/13 29/07/13 -
Price 2.65 2.67 2.86 2.93 1.97 1.84 1.84 -
P/RPS 0.39 0.40 0.43 0.46 0.31 0.29 0.28 24.69%
P/EPS 9.04 9.18 9.23 11.48 7.60 7.17 7.60 12.25%
EY 11.06 10.89 10.84 8.71 13.15 13.95 13.16 -10.93%
DY 2.26 2.25 2.10 2.05 3.05 3.26 3.26 -21.65%
P/NAPS 0.75 0.76 0.95 0.87 0.60 0.56 0.61 14.75%

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