[SUIWAH] QoQ TTM Result on 31-May-2014 [#4]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

31-Jul-2014

Admission Sponsor

Sponsor

Financial Year

31-May-2014

Quarter

31-May-2014 [#4]

Profit Trend

QoQ- 21.37%

YoY- 27.92%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
TTM Result
Revenue	401,992	390,315	384,170	378,165	367,932	365,193	369,296	5.83%
YoY %	2.99%	1.60%	1.59%	2.78%	0.75%	-1.11%	-	-
Horiz. %	108.85%	105.69%	104.03%	102.40%	99.63%	98.89%	100.00%	-
PBT	16,271	15,551	13,304	14,846	16,783	18,983	20,723	-14.92%
YoY %	4.63%	16.89%	-10.39%	-11.54%	-11.59%	-8.40%	-	-
Horiz. %	78.52%	75.04%	64.20%	71.64%	80.99%	91.60%	100.00%	-
Tax	-245	1,398	3,513	3,056	-2,200	-4,322	-6,216	-88.48%
YoY %	-117.53%	-60.20%	14.95%	238.91%	49.10%	30.47%	-	-
Horiz. %	3.94%	-22.49%	-56.52%	-49.16%	35.39%	69.53%	100.00%	-
NP	16,026	16,949	16,817	17,902	14,583	14,661	14,507	6.88%
YoY %	-5.45%	0.78%	-6.06%	22.76%	-0.53%	1.06%	-	-
Horiz. %	110.47%	116.83%	115.92%	123.40%	100.52%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,014	16,805	16,679	17,765	14,637	14,857	14,701	5.88%
YoY %	-4.71%	0.76%	-6.11%	21.37%	-1.48%	1.06%	-	-
Horiz. %	108.93%	114.31%	113.45%	120.84%	99.56%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.51%	-8.99%	-26.41%	-20.58%	13.11%	22.77%	30.00%	-
YoY %	116.80%	65.96%	-28.33%	-256.98%	-42.42%	-24.10%	-	-
Horiz. %	5.03%	-29.97%	-88.03%	-68.60%	43.70%	75.90%	100.00%	-
Total Cost	385,966	373,366	367,353	360,263	353,349	350,532	354,789	5.79%
YoY %	3.37%	1.64%	1.97%	1.96%	0.80%	-1.20%	-	-
Horiz. %	108.79%	105.24%	103.54%	101.54%	99.59%	98.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,390	202,447	201,825	171,933	193,809	188,692	189,020	6.05%
YoY %	1.95%	0.31%	17.39%	-11.29%	2.71%	-0.17%	-	-
Horiz. %	109.19%	107.10%	106.77%	90.96%	102.53%	99.83%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Dividend
Div	3,438	3,438	3,438	3,438	3,440	3,440	3,440	-0.03%
YoY %	0.00%	0.00%	0.00%	-0.06%	0.00%	0.00%	-	-
Horiz. %	99.94%	99.94%	99.94%	99.94%	100.00%	100.00%	100.00%	-
Div Payout %	21.47%	20.46%	20.62%	19.36%	23.51%	23.16%	23.40%	-
YoY %	4.94%	-0.78%	6.51%	-17.65%	1.51%	-1.03%	-	-
Horiz. %	91.75%	87.44%	88.12%	82.74%	100.47%	98.97%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Equity
Net Worth	206,390	202,447	201,825	171,933	193,809	188,692	189,020	6.05%
YoY %	1.95%	0.31%	17.39%	-11.29%	2.71%	-0.17%	-	-
Horiz. %	109.19%	107.10%	106.77%	90.96%	102.53%	99.83%	100.00%	-
NOSH	57,330	57,350	57,336	57,311	57,339	57,353	57,278	0.06%
YoY %	-0.03%	0.02%	0.04%	-0.05%	-0.02%	0.13%	-	-
Horiz. %	100.09%	100.13%	100.10%	100.06%	100.11%	100.13%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Ratio Analysis
NP Margin	3.99%	4.34%	4.38%	4.73%	3.96%	4.01%	3.93%	-
YoY %	-8.06%	-0.91%	-7.40%	19.44%	-1.25%	2.04%	-	-
Horiz. %	101.53%	110.43%	111.45%	120.36%	100.76%	102.04%	100.00%	-
ROE	7.76%	8.30%	8.26%	10.33%	7.55%	7.87%	7.78%	-
YoY %	-6.51%	0.48%	-20.04%	36.82%	-4.07%	1.16%	-	-
Horiz. %	99.74%	106.68%	106.17%	132.78%	97.04%	101.16%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Per Share
RPS	701.18	680.58	670.02	659.84	641.67	636.74	644.73	5.77%
YoY %	3.03%	1.58%	1.54%	2.83%	0.77%	-1.24%	-	-
Horiz. %	108.76%	105.56%	103.92%	102.34%	99.53%	98.76%	100.00%	-
EPS	27.93	29.30	29.09	31.00	25.53	25.90	25.67	5.80%
YoY %	-4.68%	0.72%	-6.16%	21.43%	-1.43%	0.90%	-	-
Horiz. %	108.80%	114.14%	113.32%	120.76%	99.45%	100.90%	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	3.60	3.53	3.52	3.00	3.38	3.29	3.30	5.98%
YoY %	1.98%	0.28%	17.33%	-11.24%	2.74%	-0.30%	-	-
Horiz. %	109.09%	106.97%	106.67%	90.91%	102.42%	99.70%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Adjusted Per Share Value based on latest NOSH - 57,311
RPS	659.00	639.86	629.79	619.94	603.17	598.68	605.40	5.83%
YoY %	2.99%	1.60%	1.59%	2.78%	0.75%	-1.11%	-	-
Horiz. %	108.85%	105.69%	104.03%	102.40%	99.63%	98.89%	100.00%	-
EPS	26.25	27.55	27.34	29.12	24.00	24.36	24.10	5.87%
YoY %	-4.72%	0.77%	-6.11%	21.33%	-1.48%	1.08%	-	-
Horiz. %	108.92%	114.32%	113.44%	120.83%	99.59%	101.08%	100.00%	-
DPS	5.64	5.64	5.64	5.64	5.64	5.64	5.64	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	3.3835	3.3188	3.3086	2.8186	3.1772	3.0933	3.0987	6.05%
YoY %	1.95%	0.31%	17.38%	-11.29%	2.71%	-0.17%	-	-
Horiz. %	109.19%	107.10%	106.77%	90.96%	102.53%	99.83%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/15	28/11/14	29/08/14	30/05/14	28/02/14	29/11/13	30/08/13	-
Price	2.65	2.67	2.94	2.71	2.35	2.08	1.88	-
P/RPS	0.38	0.39	0.44	0.41	0.37	0.33	0.29	19.80%
YoY %	-2.56%	-11.36%	7.32%	10.81%	12.12%	13.79%	-	-
Horiz. %	131.03%	134.48%	151.72%	141.38%	127.59%	113.79%	100.00%	-
P/EPS	9.49	9.11	10.11	8.74	9.21	8.03	7.32	18.95%
YoY %	4.17%	-9.89%	15.68%	-5.10%	14.69%	9.70%	-	-
Horiz. %	129.64%	124.45%	138.11%	119.40%	125.82%	109.70%	100.00%	-
EY	10.54	10.97	9.89	11.44	10.86	12.45	13.65	-15.87%
YoY %	-3.92%	10.92%	-13.55%	5.34%	-12.77%	-8.79%	-	-
Horiz. %	77.22%	80.37%	72.45%	83.81%	79.56%	91.21%	100.00%	-
DY	2.26	2.25	2.04	2.21	2.55	2.88	3.19	-20.57%
YoY %	0.44%	10.29%	-7.69%	-13.33%	-11.46%	-9.72%	-	-
Horiz. %	70.85%	70.53%	63.95%	69.28%	79.94%	90.28%	100.00%	-
P/NAPS	0.74	0.76	0.84	0.90	0.70	0.63	0.57	19.06%
YoY %	-2.63%	-9.52%	-6.67%	28.57%	11.11%	10.53%	-	-
Horiz. %	129.82%	133.33%	147.37%	157.89%	122.81%	110.53%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Price Multiplier on Announcement Date
Date	24/04/15	28/01/15	17/10/14	31/07/14	30/04/14	23/01/14	29/10/13	-
Price	3.10	2.65	2.67	2.86	2.93	1.97	1.84	-
P/RPS	0.44	0.39	0.40	0.43	0.46	0.31	0.29	32.14%
YoY %	12.82%	-2.50%	-6.98%	-6.52%	48.39%	6.90%	-	-
Horiz. %	151.72%	134.48%	137.93%	148.28%	158.62%	106.90%	100.00%	-
P/EPS	11.10	9.04	9.18	9.23	11.48	7.60	7.17	33.93%
YoY %	22.79%	-1.53%	-0.54%	-19.60%	51.05%	6.00%	-	-
Horiz. %	154.81%	126.08%	128.03%	128.73%	160.11%	106.00%	100.00%	-
EY	9.01	11.06	10.89	10.84	8.71	13.15	13.95	-25.34%
YoY %	-18.54%	1.56%	0.46%	24.45%	-33.76%	-5.73%	-	-
Horiz. %	64.59%	79.28%	78.06%	77.71%	62.44%	94.27%	100.00%	-
DY	1.94	2.26	2.25	2.10	2.05	3.05	3.26	-29.31%
YoY %	-14.16%	0.44%	7.14%	2.44%	-32.79%	-6.44%	-	-
Horiz. %	59.51%	69.33%	69.02%	64.42%	62.88%	93.56%	100.00%	-
P/NAPS	0.86	0.75	0.76	0.95	0.87	0.60	0.56	33.21%
YoY %	14.67%	-1.32%	-20.00%	9.20%	45.00%	7.14%	-	-
Horiz. %	153.57%	133.93%	135.71%	169.64%	155.36%	107.14%	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