[SUIWAH] QoQ TTM Result on 30-Nov-2012 [#2]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

30-Jan-2013

Admission Sponsor

Sponsor

Financial Year

31-May-2013

Quarter

30-Nov-2012 [#2]

Profit Trend

QoQ- 8.52%

YoY- -28.15%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	CAGR
TTM Result
Revenue	369,296	372,335	377,194	378,595	378,367	381,007	386,229	-2.93%
YoY %	-0.82%	-1.29%	-0.37%	0.06%	-0.69%	-1.35%	-	-
Horiz. %	95.62%	96.40%	97.66%	98.02%	97.96%	98.65%	100.00%	-
PBT	20,723	19,184	18,295	13,592	12,397	12,622	14,143	28.91%
YoY %	8.02%	4.86%	34.60%	9.64%	-1.78%	-10.75%	-	-
Horiz. %	146.52%	135.64%	129.36%	96.10%	87.65%	89.25%	100.00%	-
Tax	-6,216	-5,490	-6,276	-5,294	-4,750	-5,076	-4,655	21.19%
YoY %	-13.22%	12.52%	-18.55%	-11.45%	6.42%	-9.04%	-	-
Horiz. %	133.53%	117.94%	134.82%	113.73%	102.04%	109.04%	100.00%	-
NP	14,507	13,694	12,019	8,298	7,647	7,546	9,488	32.61%
YoY %	5.94%	13.94%	44.84%	8.51%	1.34%	-20.47%	-	-
Horiz. %	152.90%	144.33%	126.68%	87.46%	80.60%	79.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,701	13,888	12,028	8,304	7,652	7,554	9,495	33.72%
YoY %	5.85%	15.46%	44.85%	8.52%	1.30%	-20.44%	-	-
Horiz. %	154.83%	146.27%	126.68%	87.46%	80.59%	79.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.00%	28.62%	34.30%	38.95%	38.32%	40.22%	32.91%	-
YoY %	4.82%	-16.56%	-11.94%	1.64%	-4.72%	22.21%	-	-
Horiz. %	91.16%	86.96%	104.22%	118.35%	116.44%	122.21%	100.00%	-
Total Cost	354,789	358,641	365,175	370,297	370,720	373,461	376,741	-3.91%
YoY %	-1.07%	-1.79%	-1.38%	-0.11%	-0.73%	-0.87%	-	-
Horiz. %	94.17%	95.20%	96.93%	98.29%	98.40%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,020	172,031	181,197	175,436	175,939	175,827	174,728	5.36%
YoY %	9.88%	-5.06%	3.28%	-0.29%	0.06%	0.63%	-	-
Horiz. %	108.18%	98.46%	103.70%	100.41%	100.69%	100.63%	100.00%	-

	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	CAGR
Dividend
Div	3,440	3,440	3,436	3,436	3,436	3,436	3,458	-0.34%
YoY %	0.00%	0.12%	0.00%	0.00%	0.00%	-0.64%	-	-
Horiz. %	99.48%	99.48%	99.36%	99.36%	99.36%	99.36%	100.00%	-
Div Payout %	23.40%	24.77%	28.57%	41.38%	44.91%	45.49%	36.43%	-
YoY %	-5.53%	-13.30%	-30.96%	-7.86%	-1.28%	24.87%	-	-
Horiz. %	64.23%	67.99%	78.42%	113.59%	123.28%	124.87%	100.00%	-

	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	CAGR
Equity
Net Worth	189,020	172,031	181,197	175,436	175,939	175,827	174,728	5.36%
YoY %	9.88%	-5.06%	3.28%	-0.29%	0.06%	0.63%	-	-
Horiz. %	108.18%	98.46%	103.70%	100.41%	100.69%	100.63%	100.00%	-
NOSH	57,278	57,343	57,341	57,332	57,309	57,272	57,288	-0.01%
YoY %	-0.11%	0.00%	0.02%	0.04%	0.06%	-0.03%	-	-
Horiz. %	99.98%	100.10%	100.09%	100.08%	100.04%	99.97%	100.00%	-

	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	CAGR
Ratio Analysis
NP Margin	3.93%	3.68%	3.19%	2.19%	2.02%	1.98%	2.46%	-
YoY %	6.79%	15.36%	45.66%	8.42%	2.02%	-19.51%	-	-
Horiz. %	159.76%	149.59%	129.67%	89.02%	82.11%	80.49%	100.00%	-
ROE	7.78%	8.07%	6.64%	4.73%	4.35%	4.30%	5.43%	-
YoY %	-3.59%	21.54%	40.38%	8.74%	1.16%	-20.81%	-	-
Horiz. %	143.28%	148.62%	122.28%	87.11%	80.11%	79.19%	100.00%	-

	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	CAGR
Per Share
RPS	644.73	649.30	657.81	660.35	660.22	665.25	674.19	-2.92%
YoY %	-0.70%	-1.29%	-0.38%	0.02%	-0.76%	-1.33%	-	-
Horiz. %	95.63%	96.31%	97.57%	97.95%	97.93%	98.67%	100.00%	-
EPS	25.67	24.22	20.98	14.48	13.35	13.19	16.57	33.77%
YoY %	5.99%	15.44%	44.89%	8.46%	1.21%	-20.40%	-	-
Horiz. %	154.92%	146.17%	126.61%	87.39%	80.57%	79.60%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.30	3.00	3.16	3.06	3.07	3.07	3.05	5.37%
YoY %	10.00%	-5.06%	3.27%	-0.33%	0.00%	0.66%	-	-
Horiz. %	108.20%	98.36%	103.61%	100.33%	100.66%	100.66%	100.00%	-

	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	CAGR
Adjusted Per Share Value based on latest NOSH - 57,332
RPS	605.40	610.39	618.35	620.65	620.27	624.60	633.16	-2.93%
YoY %	-0.82%	-1.29%	-0.37%	0.06%	-0.69%	-1.35%	-	-
Horiz. %	95.62%	96.40%	97.66%	98.02%	97.96%	98.65%	100.00%	-
EPS	24.10	22.77	19.72	13.61	12.54	12.38	15.57	33.70%
YoY %	5.84%	15.47%	44.89%	8.53%	1.29%	-20.49%	-	-
Horiz. %	154.78%	146.24%	126.65%	87.41%	80.54%	79.51%	100.00%	-
DPS	5.64	5.64	5.63	5.63	5.63	5.63	5.67	-0.35%
YoY %	0.00%	0.18%	0.00%	0.00%	0.00%	-0.71%	-	-
Horiz. %	99.47%	99.47%	99.29%	99.29%	99.29%	99.29%	100.00%	-
NAPS	3.0987	2.8202	2.9705	2.876	2.8843	2.8824	2.8644	5.36%
YoY %	9.88%	-5.06%	3.29%	-0.29%	0.07%	0.63%	-	-
Horiz. %	108.18%	98.46%	103.70%	100.40%	100.69%	100.63%	100.00%	-

	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/13	31/05/13	28/02/13	30/11/12	30/08/12	31/05/12	29/02/12	-
Price	1.88	1.74	1.45	1.40	1.42	1.50	1.59	-
P/RPS	0.29	0.27	0.22	0.21	0.22	0.23	0.24	13.40%
YoY %	7.41%	22.73%	4.76%	-4.55%	-4.35%	-4.17%	-	-
Horiz. %	120.83%	112.50%	91.67%	87.50%	91.67%	95.83%	100.00%	-
P/EPS	7.32	7.18	6.91	9.67	10.64	11.37	9.59	-16.43%
YoY %	1.95%	3.91%	-28.54%	-9.12%	-6.42%	18.56%	-	-
Horiz. %	76.33%	74.87%	72.05%	100.83%	110.95%	118.56%	100.00%	-
EY	13.65	13.92	14.47	10.35	9.40	8.79	10.42	19.66%
YoY %	-1.94%	-3.80%	39.81%	10.11%	6.94%	-15.64%	-	-
Horiz. %	131.00%	133.59%	138.87%	99.33%	90.21%	84.36%	100.00%	-
DY	3.19	3.45	4.14	4.29	4.23	4.00	3.77	-10.51%
YoY %	-7.54%	-16.67%	-3.50%	1.42%	5.75%	6.10%	-	-
Horiz. %	84.62%	91.51%	109.81%	113.79%	112.20%	106.10%	100.00%	-
P/NAPS	0.57	0.58	0.46	0.46	0.46	0.49	0.52	6.29%
YoY %	-1.72%	26.09%	0.00%	0.00%	-6.12%	-5.77%	-	-
Horiz. %	109.62%	111.54%	88.46%	88.46%	88.46%	94.23%	100.00%	-

	31/08/13	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	CAGR
Price Multiplier on Announcement Date
Date	29/10/13	29/07/13	29/04/13	30/01/13	31/10/12	30/07/12	25/04/12	-
Price	1.84	1.84	1.44	1.40	1.40	1.43	1.63	-
P/RPS	0.29	0.28	0.22	0.21	0.21	0.21	0.24	13.40%
YoY %	3.57%	27.27%	4.76%	0.00%	0.00%	-12.50%	-	-
Horiz. %	120.83%	116.67%	91.67%	87.50%	87.50%	87.50%	100.00%	-
P/EPS	7.17	7.60	6.86	9.67	10.49	10.84	9.83	-18.92%
YoY %	-5.66%	10.79%	-29.06%	-7.82%	-3.23%	10.27%	-	-
Horiz. %	72.94%	77.31%	69.79%	98.37%	106.71%	110.27%	100.00%	-
EY	13.95	13.16	14.57	10.35	9.54	9.22	10.17	23.38%
YoY %	6.00%	-9.68%	40.77%	8.49%	3.47%	-9.34%	-	-
Horiz. %	137.17%	129.40%	143.26%	101.77%	93.81%	90.66%	100.00%	-
DY	3.26	3.26	4.17	4.29	4.29	4.20	3.68	-7.74%
YoY %	0.00%	-21.82%	-2.80%	0.00%	2.14%	14.13%	-	-
Horiz. %	88.59%	88.59%	113.32%	116.58%	116.58%	114.13%	100.00%	-
P/NAPS	0.56	0.61	0.46	0.46	0.46	0.47	0.53	3.72%
YoY %	-8.20%	32.61%	0.00%	0.00%	-2.13%	-11.32%	-	-
Horiz. %	105.66%	115.09%	86.79%	86.79%	86.79%	88.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos