[SUIWAH] QoQ TTM Result on 31-Aug-2013 [#1]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

29-Oct-2013

Admission Sponsor

Sponsor

Financial Year

31-May-2014

Quarter

31-Aug-2013 [#1]

Profit Trend

QoQ- 5.85%

YoY- 92.12%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	CAGR
TTM Result
Revenue	378,165	367,932	365,193	369,296	372,335	377,194	378,595	-0.07%
YoY %	2.78%	0.75%	-1.11%	-0.82%	-1.29%	-0.37%	-	-
Horiz. %	99.89%	97.18%	96.46%	97.54%	98.35%	99.63%	100.00%	-
PBT	14,846	16,783	18,983	20,723	19,184	18,295	13,592	6.06%
YoY %	-11.54%	-11.59%	-8.40%	8.02%	4.86%	34.60%	-	-
Horiz. %	109.23%	123.48%	139.66%	152.46%	141.14%	134.60%	100.00%	-
Tax	3,056	-2,200	-4,322	-6,216	-5,490	-6,276	-5,294	-
YoY %	238.91%	49.10%	30.47%	-13.22%	12.52%	-18.55%	-	-
Horiz. %	-57.73%	41.56%	81.64%	117.42%	103.70%	118.55%	100.00%	-
NP	17,902	14,583	14,661	14,507	13,694	12,019	8,298	67.04%
YoY %	22.76%	-0.53%	1.06%	5.94%	13.94%	44.84%	-	-
Horiz. %	215.74%	175.74%	176.68%	174.83%	165.03%	144.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,765	14,637	14,857	14,701	13,888	12,028	8,304	66.10%
YoY %	21.37%	-1.48%	1.06%	5.85%	15.46%	44.85%	-	-
Horiz. %	213.93%	176.26%	178.91%	177.04%	167.24%	144.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-20.58%	13.11%	22.77%	30.00%	28.62%	34.30%	38.95%	-
YoY %	-256.98%	-42.42%	-24.10%	4.82%	-16.56%	-11.94%	-	-
Horiz. %	-52.84%	33.66%	58.46%	77.02%	73.48%	88.06%	100.00%	-
Total Cost	360,263	353,349	350,532	354,789	358,641	365,175	370,297	-1.81%
YoY %	1.96%	0.80%	-1.20%	-1.07%	-1.79%	-1.38%	-	-
Horiz. %	97.29%	95.42%	94.66%	95.81%	96.85%	98.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,933	193,809	188,692	189,020	172,031	181,197	175,436	-1.33%
YoY %	-11.29%	2.71%	-0.17%	9.88%	-5.06%	3.28%	-	-
Horiz. %	98.00%	110.47%	107.56%	107.74%	98.06%	103.28%	100.00%	-

	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	CAGR
Dividend
Div	3,438	3,440	3,440	3,440	3,440	3,436	3,436	0.03%
YoY %	-0.06%	0.00%	0.00%	0.00%	0.12%	0.00%	-	-
Horiz. %	100.06%	100.12%	100.12%	100.12%	100.12%	100.00%	100.00%	-
Div Payout %	19.36%	23.51%	23.16%	23.40%	24.77%	28.57%	41.38%	-
YoY %	-17.65%	1.51%	-1.03%	-5.53%	-13.30%	-30.96%	-	-
Horiz. %	46.79%	56.81%	55.97%	56.55%	59.86%	69.04%	100.00%	-

	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	CAGR
Equity
Net Worth	171,933	193,809	188,692	189,020	172,031	181,197	175,436	-1.33%
YoY %	-11.29%	2.71%	-0.17%	9.88%	-5.06%	3.28%	-	-
Horiz. %	98.00%	110.47%	107.56%	107.74%	98.06%	103.28%	100.00%	-
NOSH	57,311	57,339	57,353	57,278	57,343	57,341	57,332	-0.02%
YoY %	-0.05%	-0.02%	0.13%	-0.11%	0.00%	0.02%	-	-
Horiz. %	99.96%	100.01%	100.04%	99.91%	100.02%	100.02%	100.00%	-

	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	CAGR
Ratio Analysis
NP Margin	4.73%	3.96%	4.01%	3.93%	3.68%	3.19%	2.19%	-
YoY %	19.44%	-1.25%	2.04%	6.79%	15.36%	45.66%	-	-
Horiz. %	215.98%	180.82%	183.11%	179.45%	168.04%	145.66%	100.00%	-
ROE	10.33%	7.55%	7.87%	7.78%	8.07%	6.64%	4.73%	-
YoY %	36.82%	-4.07%	1.16%	-3.59%	21.54%	40.38%	-	-
Horiz. %	218.39%	159.62%	166.38%	164.48%	170.61%	140.38%	100.00%	-

	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	CAGR
Per Share
RPS	659.84	641.67	636.74	644.73	649.30	657.81	660.35	-0.05%
YoY %	2.83%	0.77%	-1.24%	-0.70%	-1.29%	-0.38%	-	-
Horiz. %	99.92%	97.17%	96.42%	97.63%	98.33%	99.62%	100.00%	-
EPS	31.00	25.53	25.90	25.67	24.22	20.98	14.48	66.18%
YoY %	21.43%	-1.43%	0.90%	5.99%	15.44%	44.89%	-	-
Horiz. %	214.09%	176.31%	178.87%	177.28%	167.27%	144.89%	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	3.00	3.38	3.29	3.30	3.00	3.16	3.06	-1.31%
YoY %	-11.24%	2.74%	-0.30%	10.00%	-5.06%	3.27%	-	-
Horiz. %	98.04%	110.46%	107.52%	107.84%	98.04%	103.27%	100.00%	-

	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	CAGR
Adjusted Per Share Value based on latest NOSH - 57,278
RPS	619.94	603.17	598.68	605.40	610.39	618.35	620.65	-0.07%
YoY %	2.78%	0.75%	-1.11%	-0.82%	-1.29%	-0.37%	-	-
Horiz. %	99.89%	97.18%	96.46%	97.54%	98.35%	99.63%	100.00%	-
EPS	29.12	24.00	24.36	24.10	22.77	19.72	13.61	66.12%
YoY %	21.33%	-1.48%	1.08%	5.84%	15.47%	44.89%	-	-
Horiz. %	213.96%	176.34%	178.99%	177.08%	167.30%	144.89%	100.00%	-
DPS	5.64	5.64	5.64	5.64	5.64	5.63	5.63	0.11%
YoY %	0.00%	0.00%	0.00%	0.00%	0.18%	0.00%	-	-
Horiz. %	100.18%	100.18%	100.18%	100.18%	100.18%	100.00%	100.00%	-
NAPS	2.8186	3.1772	3.0933	3.0987	2.8202	2.9705	2.876	-1.33%
YoY %	-11.29%	2.71%	-0.17%	9.88%	-5.06%	3.29%	-	-
Horiz. %	98.00%	110.47%	107.56%	107.74%	98.06%	103.29%	100.00%	-

	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/14	28/02/14	29/11/13	30/08/13	31/05/13	28/02/13	30/11/12	-
Price	2.71	2.35	2.08	1.88	1.74	1.45	1.40	-
P/RPS	0.41	0.37	0.33	0.29	0.27	0.22	0.21	56.27%
YoY %	10.81%	12.12%	13.79%	7.41%	22.73%	4.76%	-	-
Horiz. %	195.24%	176.19%	157.14%	138.10%	128.57%	104.76%	100.00%	-
P/EPS	8.74	9.21	8.03	7.32	7.18	6.91	9.67	-6.52%
YoY %	-5.10%	14.69%	9.70%	1.95%	3.91%	-28.54%	-	-
Horiz. %	90.38%	95.24%	83.04%	75.70%	74.25%	71.46%	100.00%	-
EY	11.44	10.86	12.45	13.65	13.92	14.47	10.35	6.90%
YoY %	5.34%	-12.77%	-8.79%	-1.94%	-3.80%	39.81%	-	-
Horiz. %	110.53%	104.93%	120.29%	131.88%	134.49%	139.81%	100.00%	-
DY	2.21	2.55	2.88	3.19	3.45	4.14	4.29	-35.76%
YoY %	-13.33%	-11.46%	-9.72%	-7.54%	-16.67%	-3.50%	-	-
Horiz. %	51.52%	59.44%	67.13%	74.36%	80.42%	96.50%	100.00%	-
P/NAPS	0.90	0.70	0.63	0.57	0.58	0.46	0.46	56.49%
YoY %	28.57%	11.11%	10.53%	-1.72%	26.09%	0.00%	-	-
Horiz. %	195.65%	152.17%	136.96%	123.91%	126.09%	100.00%	100.00%	-

	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	30/11/12	CAGR
Price Multiplier on Announcement Date
Date	31/07/14	30/04/14	23/01/14	29/10/13	29/07/13	29/04/13	30/01/13	-
Price	2.86	2.93	1.97	1.84	1.84	1.44	1.40	-
P/RPS	0.43	0.46	0.31	0.29	0.28	0.22	0.21	61.32%
YoY %	-6.52%	48.39%	6.90%	3.57%	27.27%	4.76%	-	-
Horiz. %	204.76%	219.05%	147.62%	138.10%	133.33%	104.76%	100.00%	-
P/EPS	9.23	11.48	7.60	7.17	7.60	6.86	9.67	-3.05%
YoY %	-19.60%	51.05%	6.00%	-5.66%	10.79%	-29.06%	-	-
Horiz. %	95.45%	118.72%	78.59%	74.15%	78.59%	70.94%	100.00%	-
EY	10.84	8.71	13.15	13.95	13.16	14.57	10.35	3.13%
YoY %	24.45%	-33.76%	-5.73%	6.00%	-9.68%	40.77%	-	-
Horiz. %	104.73%	84.15%	127.05%	134.78%	127.15%	140.77%	100.00%	-
DY	2.10	2.05	3.05	3.26	3.26	4.17	4.29	-37.91%
YoY %	2.44%	-32.79%	-6.44%	0.00%	-21.82%	-2.80%	-	-
Horiz. %	48.95%	47.79%	71.10%	75.99%	75.99%	97.20%	100.00%	-
P/NAPS	0.95	0.87	0.60	0.56	0.61	0.46	0.46	62.24%
YoY %	9.20%	45.00%	7.14%	-8.20%	32.61%	0.00%	-	-
Horiz. %	206.52%	189.13%	130.43%	121.74%	132.61%	100.00%	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