[SUIWAH] YoY Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -80.99%
YoY- -29.13%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 98,124 92,119 95,158 97,798 108,236 93,779 90,418 1.37%
PBT 3,320 4,862 3,323 3,548 4,778 3,004 2,880 2.39%
Tax -1,038 -1,495 -769 -1,095 -1,345 -873 -765 5.21%
NP 2,282 3,367 2,554 2,453 3,433 2,131 2,115 1.27%
-
NP to SH 2,282 3,368 2,555 2,457 3,467 2,059 2,020 2.05%
-
Tax Rate 31.27% 30.75% 23.14% 30.86% 28.15% 29.06% 26.56% -
Total Cost 95,842 88,752 92,604 95,345 104,803 91,648 88,303 1.37%
-
Net Worth 201,825 189,020 175,939 175,335 167,292 163,797 157,757 4.18%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 201,825 189,020 175,939 175,335 167,292 163,797 157,757 4.18%
NOSH 57,336 57,278 57,309 57,676 57,687 57,675 58,213 -0.25%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 2.33% 3.66% 2.68% 2.51% 3.17% 2.27% 2.34% -
ROE 1.13% 1.78% 1.45% 1.40% 2.07% 1.26% 1.28% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 171.14 160.83 166.04 169.56 187.63 162.60 155.32 1.62%
EPS 3.98 5.88 4.45 4.26 6.01 3.57 3.47 2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.30 3.07 3.04 2.90 2.84 2.71 4.45%
Adjusted Per Share Value based on latest NOSH - 57,676
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 160.86 151.01 156.00 160.32 177.44 153.74 148.23 1.37%
EPS 3.74 5.52 4.19 4.03 5.68 3.38 3.31 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3086 3.0987 2.8843 2.8743 2.7425 2.6852 2.5862 4.18%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 2.94 1.88 1.42 1.40 1.40 1.23 1.18 -
P/RPS 1.72 1.17 0.86 0.83 0.75 0.76 0.76 14.57%
P/EPS 73.87 31.97 31.85 32.86 23.29 34.45 34.01 13.79%
EY 1.35 3.13 3.14 3.04 4.29 2.90 2.94 -12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.57 0.46 0.46 0.48 0.43 0.44 11.37%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 17/10/14 29/10/13 31/10/12 31/10/11 27/10/10 20/10/09 17/10/08 -
Price 2.67 1.84 1.40 1.41 1.43 1.25 0.94 -
P/RPS 1.56 1.14 0.84 0.83 0.76 0.77 0.61 16.93%
P/EPS 67.09 31.29 31.40 33.10 23.79 35.01 27.09 16.30%
EY 1.49 3.20 3.18 3.02 4.20 2.86 3.69 -14.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.46 0.46 0.49 0.44 0.35 13.78%

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