[SUIWAH] YoY Cumulative 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- 96.15%
YoY- 68.14%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 288,382 309,962 286,135 290,538 294,351 330,385 320,666 -1.75%
PBT 7,328 13,865 12,439 14,844 9,168 13,998 12,589 -8.61%
Tax -2,808 -3,816 -515 -3,805 -2,605 -3,616 -2,929 -0.70%
NP 4,520 10,049 11,924 11,039 6,563 10,382 9,660 -11.87%
-
NP to SH 4,499 10,040 11,790 11,045 6,569 10,000 9,540 -11.76%
-
Tax Rate 38.32% 27.52% 4.14% 25.63% 28.41% 25.83% 23.27% -
Total Cost 283,862 299,913 274,211 279,499 287,788 320,003 311,006 -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 2.17% 4.87% 6.09% 6.09% 3.75% 5.86% 5.68% -
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 503.82 540.89 499.22 506.63 513.06 572.89 555.62 -1.61%
EPS 7.86 17.52 20.57 19.26 11.45 17.34 16.53 -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 472.76 508.13 469.07 476.29 482.54 541.61 525.68 -1.75%
EPS 7.38 16.46 19.33 18.11 10.77 16.39 15.64 -11.75%
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 0.51 0.49 0.47 0.29 0.31 0.26 0.22 15.02%
P/EPS 32.70 15.13 11.42 7.53 13.89 8.54 7.56 27.61%
EY 3.06 6.61 8.75 13.28 7.20 11.72 13.22 -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 0.50 0.57 0.59 0.28 0.32 0.24 0.24 12.99%
P/EPS 31.81 17.69 14.24 7.48 14.24 8.07 8.17 25.40%
EY 3.14 5.65 7.02 13.38 7.02 12.39 12.24 -20.27%
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