[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
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 378,165 367,932 365,193 369,296 372,335 377,194 378,595 -0.07%
PBT 14,846 16,783 18,983 20,723 19,184 18,295 13,592 6.06%
Tax 3,056 -2,200 -4,322 -6,216 -5,490 -6,276 -5,294 -
NP 17,902 14,583 14,661 14,507 13,694 12,019 8,298 67.04%
-
NP to SH 17,765 14,637 14,857 14,701 13,888 12,028 8,304 66.10%
-
Tax Rate -20.58% 13.11% 22.77% 30.00% 28.62% 34.30% 38.95% -
Total Cost 360,263 353,349 350,532 354,789 358,641 365,175 370,297 -1.81%
-
Net Worth 171,933 193,809 188,692 189,020 172,031 181,197 175,436 -1.33%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 3,438 3,440 3,440 3,440 3,440 3,436 3,436 0.03%
Div Payout % 19.36% 23.51% 23.16% 23.40% 24.77% 28.57% 41.38% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 171,933 193,809 188,692 189,020 172,031 181,197 175,436 -1.33%
NOSH 57,311 57,339 57,353 57,278 57,343 57,341 57,332 -0.02%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 4.73% 3.96% 4.01% 3.93% 3.68% 3.19% 2.19% -
ROE 10.33% 7.55% 7.87% 7.78% 8.07% 6.64% 4.73% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 659.84 641.67 636.74 644.73 649.30 657.81 660.35 -0.05%
EPS 31.00 25.53 25.90 25.67 24.22 20.98 14.48 66.18%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.00 3.38 3.29 3.30 3.00 3.16 3.06 -1.31%
Adjusted Per Share Value based on latest NOSH - 57,278
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 619.94 603.17 598.68 605.40 610.39 618.35 620.65 -0.07%
EPS 29.12 24.00 24.36 24.10 22.77 19.72 13.61 66.12%
DPS 5.64 5.64 5.64 5.64 5.64 5.63 5.63 0.11%
NAPS 2.8186 3.1772 3.0933 3.0987 2.8202 2.9705 2.876 -1.33%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
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%
P/EPS 8.74 9.21 8.03 7.32 7.18 6.91 9.67 -6.52%
EY 11.44 10.86 12.45 13.65 13.92 14.47 10.35 6.90%
DY 2.21 2.55 2.88 3.19 3.45 4.14 4.29 -35.76%
P/NAPS 0.90 0.70 0.63 0.57 0.58 0.46 0.46 56.49%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
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%
P/EPS 9.23 11.48 7.60 7.17 7.60 6.86 9.67 -3.05%
EY 10.84 8.71 13.15 13.95 13.16 14.57 10.35 3.13%
DY 2.10 2.05 3.05 3.26 3.26 4.17 4.29 -37.91%
P/NAPS 0.95 0.87 0.60 0.56 0.61 0.46 0.46 62.24%

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