[SUIWAH] YoY Cumulative 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- 34.67%
YoY- -34.31%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 309,962 286,135 290,538 294,351 330,385 320,666 285,588 1.37%
PBT 13,865 12,439 14,844 9,168 13,998 12,589 13,869 -0.00%
Tax -3,816 -515 -3,805 -2,605 -3,616 -2,929 -3,603 0.96%
NP 10,049 11,924 11,039 6,563 10,382 9,660 10,266 -0.35%
-
NP to SH 10,040 11,790 11,045 6,569 10,000 9,540 9,943 0.16%
-
Tax Rate 27.52% 4.14% 25.63% 28.41% 25.83% 23.27% 25.98% -
Total Cost 299,913 274,211 279,499 287,788 320,003 311,006 275,322 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 4.87% 6.09% 6.09% 3.75% 5.86% 5.68% 6.15% -
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 540.89 499.22 506.63 513.06 572.89 555.62 492.88 1.56%
EPS 17.52 20.57 19.26 11.45 17.34 16.53 17.16 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 508.13 469.07 476.29 482.54 541.61 525.68 468.18 1.37%
EPS 16.46 19.33 18.11 10.77 16.39 15.64 16.30 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 0.49 0.47 0.29 0.31 0.26 0.22 0.21 15.15%
P/EPS 15.13 11.42 7.53 13.89 8.54 7.56 6.12 16.27%
EY 6.61 8.75 13.28 7.20 11.72 13.22 16.34 -13.99%
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 0.57 0.59 0.28 0.32 0.24 0.24 0.20 19.06%
P/EPS 17.69 14.24 7.48 14.24 8.07 8.17 5.83 20.31%
EY 5.65 7.02 13.38 7.02 12.39 12.24 17.16 -16.89%
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