[SUIWAH] QoQ TTM Result on 29-Feb-2012 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -17.85%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 378,595 378,367 381,007 386,229 394,696 411,825 422,263 -7.00%
PBT 13,592 12,397 12,622 14,143 17,201 17,743 18,973 -19.88%
Tax -5,294 -4,750 -5,076 -4,655 -5,199 -5,416 -5,666 -4.41%
NP 8,298 7,647 7,546 9,488 12,002 12,327 13,307 -26.94%
-
NP to SH 8,304 7,652 7,554 9,495 11,558 11,917 12,927 -25.49%
-
Tax Rate 38.95% 38.32% 40.22% 32.91% 30.22% 30.52% 29.86% -
Total Cost 370,297 370,720 373,461 376,741 382,694 399,498 408,956 -6.38%
-
Net Worth 175,436 175,939 175,827 174,728 173,830 175,335 115,295 32.19%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 3,436 3,436 3,436 3,458 3,458 3,458 3,458 -0.42%
Div Payout % 41.38% 44.91% 45.49% 36.43% 29.93% 29.02% 26.76% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 175,436 175,939 175,827 174,728 173,830 175,335 115,295 32.19%
NOSH 57,332 57,309 57,272 57,288 57,369 57,676 57,647 -0.36%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 2.19% 2.02% 1.98% 2.46% 3.04% 2.99% 3.15% -
ROE 4.73% 4.35% 4.30% 5.43% 6.65% 6.80% 11.21% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 660.35 660.22 665.25 674.19 687.99 714.03 732.49 -6.66%
EPS 14.48 13.35 13.19 16.57 20.15 20.66 22.42 -25.22%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.06 3.07 3.07 3.05 3.03 3.04 2.00 32.67%
Adjusted Per Share Value based on latest NOSH - 57,288
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 620.65 620.27 624.60 633.16 647.04 675.12 692.23 -6.99%
EPS 13.61 12.54 12.38 15.57 18.95 19.54 21.19 -25.49%
DPS 5.63 5.63 5.63 5.67 5.67 5.67 5.67 -0.46%
NAPS 2.876 2.8843 2.8824 2.8644 2.8497 2.8743 1.8901 32.19%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.40 1.42 1.50 1.59 1.48 1.40 1.50 -
P/RPS 0.21 0.22 0.23 0.24 0.22 0.20 0.20 3.29%
P/EPS 9.67 10.64 11.37 9.59 7.35 6.78 6.69 27.75%
EY 10.35 9.40 8.79 10.42 13.61 14.76 14.95 -21.68%
DY 4.29 4.23 4.00 3.77 4.05 4.29 4.00 4.76%
P/NAPS 0.46 0.46 0.49 0.52 0.49 0.46 0.75 -27.74%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 31/10/12 30/07/12 25/04/12 19/01/12 31/10/11 29/07/11 -
Price 1.40 1.40 1.43 1.63 1.45 1.41 1.38 -
P/RPS 0.21 0.21 0.21 0.24 0.21 0.20 0.19 6.88%
P/EPS 9.67 10.49 10.84 9.83 7.20 6.82 6.15 35.10%
EY 10.35 9.54 9.22 10.17 13.89 14.65 16.25 -25.91%
DY 4.29 4.29 4.20 3.68 4.14 4.26 4.35 -0.91%
P/NAPS 0.46 0.46 0.47 0.53 0.48 0.46 0.69 -23.62%

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