[SUIWAH] YoY Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 30.76%
YoY- 68.14%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 384,509 413,282 381,513 387,384 392,468 440,513 427,554 -1.75%
PBT 9,770 18,486 16,585 19,792 12,224 18,664 16,785 -8.61%
Tax -3,744 -5,088 -686 -5,073 -3,473 -4,821 -3,905 -0.69%
NP 6,026 13,398 15,898 14,718 8,750 13,842 12,880 -11.88%
-
NP to SH 5,998 13,386 15,720 14,726 8,758 13,333 12,720 -11.76%
-
Tax Rate 38.32% 27.52% 4.14% 25.63% 28.41% 25.83% 23.26% -
Total Cost 378,482 399,884 365,614 372,665 383,717 426,670 414,674 -1.50%
-
Net Worth 207,205 206,301 193,729 181,215 174,982 170,703 167,945 3.55%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 207,205 206,301 193,729 181,215 174,982 170,703 167,945 3.55%
NOSH 57,239 57,305 57,316 57,346 57,371 57,670 57,713 -0.13%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 1.57% 3.24% 4.17% 3.80% 2.23% 3.14% 3.01% -
ROE 2.90% 6.49% 8.11% 8.13% 5.01% 7.81% 7.57% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 671.76 721.19 665.63 675.51 684.09 763.85 740.83 -1.61%
EPS 10.48 23.36 27.43 25.68 15.27 23.12 22.04 -11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.60 3.38 3.16 3.05 2.96 2.91 3.70%
Adjusted Per Share Value based on latest NOSH - 57,341
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 630.34 677.51 625.43 635.06 643.39 722.15 700.91 -1.75%
EPS 9.83 21.95 25.77 24.14 14.36 21.86 20.85 -11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3968 3.382 3.1759 2.9708 2.8686 2.7984 2.7532 3.55%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.57 2.65 2.35 1.45 1.59 1.48 1.25 -
P/RPS 0.38 0.37 0.35 0.21 0.23 0.19 0.17 14.33%
P/EPS 24.52 11.34 8.57 5.65 10.41 6.40 5.67 27.61%
EY 4.08 8.82 11.67 17.71 9.60 15.62 17.63 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.70 0.46 0.52 0.50 0.43 8.70%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/04/16 24/04/15 30/04/14 29/04/13 25/04/12 28/04/11 29/04/10 -
Price 2.50 3.10 2.93 1.44 1.63 1.40 1.35 -
P/RPS 0.37 0.43 0.44 0.21 0.24 0.18 0.18 12.74%
P/EPS 23.85 13.27 10.68 5.61 10.68 6.06 6.13 25.38%
EY 4.19 7.54 9.36 17.83 9.37 16.51 16.33 -20.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 0.87 0.46 0.53 0.47 0.46 6.98%

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