[SUIWAH] QoQ TTM Result on 31-May-2012 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -20.44%
YoY- -41.56%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 377,194 378,595 378,367 381,007 386,229 394,696 411,825 -5.69%
PBT 18,295 13,592 12,397 12,622 14,143 17,201 17,743 2.06%
Tax -6,276 -5,294 -4,750 -5,076 -4,655 -5,199 -5,416 10.33%
NP 12,019 8,298 7,647 7,546 9,488 12,002 12,327 -1.67%
-
NP to SH 12,028 8,304 7,652 7,554 9,495 11,558 11,917 0.62%
-
Tax Rate 34.30% 38.95% 38.32% 40.22% 32.91% 30.22% 30.52% -
Total Cost 365,175 370,297 370,720 373,461 376,741 382,694 399,498 -5.81%
-
Net Worth 181,197 175,436 175,939 175,827 174,728 173,830 175,335 2.21%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 3,436 3,436 3,436 3,436 3,458 3,458 3,458 -0.42%
Div Payout % 28.57% 41.38% 44.91% 45.49% 36.43% 29.93% 29.02% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 181,197 175,436 175,939 175,827 174,728 173,830 175,335 2.21%
NOSH 57,341 57,332 57,309 57,272 57,288 57,369 57,676 -0.38%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 3.19% 2.19% 2.02% 1.98% 2.46% 3.04% 2.99% -
ROE 6.64% 4.73% 4.35% 4.30% 5.43% 6.65% 6.80% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 657.81 660.35 660.22 665.25 674.19 687.99 714.03 -5.32%
EPS 20.98 14.48 13.35 13.19 16.57 20.15 20.66 1.03%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.16 3.06 3.07 3.07 3.05 3.03 3.04 2.61%
Adjusted Per Share Value based on latest NOSH - 57,272
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 618.35 620.65 620.27 624.60 633.16 647.04 675.12 -5.69%
EPS 19.72 13.61 12.54 12.38 15.57 18.95 19.54 0.61%
DPS 5.63 5.63 5.63 5.63 5.67 5.67 5.67 -0.47%
NAPS 2.9705 2.876 2.8843 2.8824 2.8644 2.8497 2.8743 2.22%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.45 1.40 1.42 1.50 1.59 1.48 1.40 -
P/RPS 0.22 0.21 0.22 0.23 0.24 0.22 0.20 6.56%
P/EPS 6.91 9.67 10.64 11.37 9.59 7.35 6.78 1.27%
EY 14.47 10.35 9.40 8.79 10.42 13.61 14.76 -1.31%
DY 4.14 4.29 4.23 4.00 3.77 4.05 4.29 -2.34%
P/NAPS 0.46 0.46 0.46 0.49 0.52 0.49 0.46 0.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 30/01/13 31/10/12 30/07/12 25/04/12 19/01/12 31/10/11 -
Price 1.44 1.40 1.40 1.43 1.63 1.45 1.41 -
P/RPS 0.22 0.21 0.21 0.21 0.24 0.21 0.20 6.56%
P/EPS 6.86 9.67 10.49 10.84 9.83 7.20 6.82 0.39%
EY 14.57 10.35 9.54 9.22 10.17 13.89 14.65 -0.36%
DY 4.17 4.29 4.29 4.20 3.68 4.14 4.26 -1.41%
P/NAPS 0.46 0.46 0.46 0.47 0.53 0.48 0.46 0.00%

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
Post a Comment