[SUIWAH] YoY Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 35.27%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 369,464 392,496 368,476 380,632 391,192 432,944 375,116 -0.25%
PBT 15,568 13,280 19,448 13,292 14,192 19,112 12,016 4.40%
Tax -4,728 -4,152 -5,980 -3,076 -4,380 -5,380 -3,492 5.17%
NP 10,840 9,128 13,468 10,216 9,812 13,732 8,524 4.08%
-
NP to SH 10,828 9,128 13,472 10,220 9,828 13,868 8,236 4.66%
-
Tax Rate 30.37% 31.27% 30.75% 23.14% 30.86% 28.15% 29.06% -
Total Cost 358,624 383,368 355,008 370,416 381,380 419,212 366,592 -0.36%
-
Net Worth 209,333 201,825 189,020 175,939 175,335 167,292 163,797 4.17%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 209,333 201,825 189,020 175,939 175,335 167,292 163,797 4.17%
NOSH 57,351 57,336 57,278 57,309 57,676 57,687 57,675 -0.09%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 2.93% 2.33% 3.66% 2.68% 2.51% 3.17% 2.27% -
ROE 5.17% 4.52% 7.13% 5.81% 5.61% 8.29% 5.03% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 644.21 684.55 643.30 664.17 678.26 750.50 650.40 -0.15%
EPS 18.88 15.92 23.52 17.80 17.04 24.04 14.28 4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.52 3.30 3.07 3.04 2.90 2.84 4.26%
Adjusted Per Share Value based on latest NOSH - 57,309
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 605.68 643.44 604.06 623.99 641.30 709.74 614.94 -0.25%
EPS 17.75 14.96 22.09 16.75 16.11 22.73 13.50 4.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4317 3.3086 3.0987 2.8843 2.8743 2.7425 2.6852 4.17%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 2.70 2.94 1.88 1.42 1.40 1.40 1.23 -
P/RPS 0.42 0.43 0.29 0.21 0.21 0.19 0.19 14.12%
P/EPS 14.30 18.47 7.99 7.96 8.22 5.82 8.61 8.81%
EY 6.99 5.41 12.51 12.56 12.17 17.17 11.61 -8.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.57 0.46 0.46 0.48 0.43 9.46%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 27/10/15 17/10/14 29/10/13 31/10/12 31/10/11 27/10/10 20/10/09 -
Price 2.81 2.67 1.84 1.40 1.41 1.43 1.25 -
P/RPS 0.44 0.39 0.29 0.21 0.21 0.19 0.19 15.01%
P/EPS 14.88 16.77 7.82 7.85 8.27 5.95 8.75 9.24%
EY 6.72 5.96 12.78 12.74 12.09 16.81 11.42 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.56 0.46 0.46 0.49 0.44 9.77%

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