[SUIWAH] YoY Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -10.22%
YoY- -34.31%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 413,282 381,513 387,384 392,468 440,513 427,554 380,784 1.37%
PBT 18,486 16,585 19,792 12,224 18,664 16,785 18,492 -0.00%
Tax -5,088 -686 -5,073 -3,473 -4,821 -3,905 -4,804 0.96%
NP 13,398 15,898 14,718 8,750 13,842 12,880 13,688 -0.35%
-
NP to SH 13,386 15,720 14,726 8,758 13,333 12,720 13,257 0.16%
-
Tax Rate 27.52% 4.14% 25.63% 28.41% 25.83% 23.26% 25.98% -
Total Cost 399,884 365,614 372,665 383,717 426,670 414,674 367,096 1.43%
-
Net Worth 206,301 193,729 181,215 174,982 170,703 167,945 161,660 4.14%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 206,301 193,729 181,215 174,982 170,703 167,945 161,660 4.14%
NOSH 57,305 57,316 57,346 57,371 57,670 57,713 57,942 -0.18%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 3.24% 4.17% 3.80% 2.23% 3.14% 3.01% 3.59% -
ROE 6.49% 8.11% 8.13% 5.01% 7.81% 7.57% 8.20% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 721.19 665.63 675.51 684.09 763.85 740.83 657.17 1.56%
EPS 23.36 27.43 25.68 15.27 23.12 22.04 22.88 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.38 3.16 3.05 2.96 2.91 2.79 4.33%
Adjusted Per Share Value based on latest NOSH - 57,288
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 677.51 625.43 635.06 643.39 722.15 700.91 624.24 1.37%
EPS 21.95 25.77 24.14 14.36 21.86 20.85 21.73 0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.382 3.1759 2.9708 2.8686 2.7984 2.7532 2.6502 4.14%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 2.65 2.35 1.45 1.59 1.48 1.25 1.05 -
P/RPS 0.37 0.35 0.21 0.23 0.19 0.17 0.16 14.98%
P/EPS 11.34 8.57 5.65 10.41 6.40 5.67 4.59 16.26%
EY 8.82 11.67 17.71 9.60 15.62 17.63 21.79 -13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.46 0.52 0.50 0.43 0.38 11.74%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 24/04/15 30/04/14 29/04/13 25/04/12 28/04/11 29/04/10 24/04/09 -
Price 3.10 2.93 1.44 1.63 1.40 1.35 1.00 -
P/RPS 0.43 0.44 0.21 0.24 0.18 0.18 0.15 19.17%
P/EPS 13.27 10.68 5.61 10.68 6.06 6.13 4.37 20.32%
EY 7.54 9.36 17.83 9.37 16.51 16.33 22.88 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.87 0.46 0.53 0.47 0.46 0.36 15.61%

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