[SUIWAH] QoQ TTM Result on 31-Aug-2012 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 1.3%
YoY- -35.79%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 372,335 377,194 378,595 378,367 381,007 386,229 394,696 -3.81%
PBT 19,184 18,295 13,592 12,397 12,622 14,143 17,201 7.53%
Tax -5,490 -6,276 -5,294 -4,750 -5,076 -4,655 -5,199 3.69%
NP 13,694 12,019 8,298 7,647 7,546 9,488 12,002 9.18%
-
NP to SH 13,888 12,028 8,304 7,652 7,554 9,495 11,558 13.01%
-
Tax Rate 28.62% 34.30% 38.95% 38.32% 40.22% 32.91% 30.22% -
Total Cost 358,641 365,175 370,297 370,720 373,461 376,741 382,694 -4.23%
-
Net Worth 172,031 181,197 175,436 175,939 175,827 174,728 173,830 -0.69%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 3,440 3,436 3,436 3,436 3,436 3,458 3,458 -0.34%
Div Payout % 24.77% 28.57% 41.38% 44.91% 45.49% 36.43% 29.93% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 172,031 181,197 175,436 175,939 175,827 174,728 173,830 -0.69%
NOSH 57,343 57,341 57,332 57,309 57,272 57,288 57,369 -0.03%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 3.68% 3.19% 2.19% 2.02% 1.98% 2.46% 3.04% -
ROE 8.07% 6.64% 4.73% 4.35% 4.30% 5.43% 6.65% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 649.30 657.81 660.35 660.22 665.25 674.19 687.99 -3.78%
EPS 24.22 20.98 14.48 13.35 13.19 16.57 20.15 13.03%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.00 3.16 3.06 3.07 3.07 3.05 3.03 -0.66%
Adjusted Per Share Value based on latest NOSH - 57,309
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 610.39 618.35 620.65 620.27 624.60 633.16 647.04 -3.80%
EPS 22.77 19.72 13.61 12.54 12.38 15.57 18.95 13.01%
DPS 5.64 5.63 5.63 5.63 5.63 5.67 5.67 -0.35%
NAPS 2.8202 2.9705 2.876 2.8843 2.8824 2.8644 2.8497 -0.69%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.74 1.45 1.40 1.42 1.50 1.59 1.48 -
P/RPS 0.27 0.22 0.21 0.22 0.23 0.24 0.22 14.61%
P/EPS 7.18 6.91 9.67 10.64 11.37 9.59 7.35 -1.54%
EY 13.92 14.47 10.35 9.40 8.79 10.42 13.61 1.51%
DY 3.45 4.14 4.29 4.23 4.00 3.77 4.05 -10.12%
P/NAPS 0.58 0.46 0.46 0.46 0.49 0.52 0.49 11.88%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 29/04/13 30/01/13 31/10/12 30/07/12 25/04/12 19/01/12 -
Price 1.84 1.44 1.40 1.40 1.43 1.63 1.45 -
P/RPS 0.28 0.22 0.21 0.21 0.21 0.24 0.21 21.12%
P/EPS 7.60 6.86 9.67 10.49 10.84 9.83 7.20 3.66%
EY 13.16 14.57 10.35 9.54 9.22 10.17 13.89 -3.53%
DY 3.26 4.17 4.29 4.29 4.20 3.68 4.14 -14.71%
P/NAPS 0.61 0.46 0.46 0.46 0.47 0.53 0.48 17.30%

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