[SUIWAH] YoY 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- 76.15%
YoY- 220.3%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 108,933 121,473 109,796 107,057 108,458 116,925 128,926 -2.76%
PBT 2,150 5,666 4,946 7,146 2,443 5,501 6,014 -15.74%
Tax -785 -1,257 386 -1,736 -754 -1,298 -1,276 -7.77%
NP 1,365 4,409 5,332 5,410 1,689 4,203 4,738 -18.71%
-
NP to SH 1,355 4,403 5,194 5,413 1,690 3,753 4,738 -18.81%
-
Tax Rate 36.51% 22.18% -7.80% 24.29% 30.86% 23.60% 21.22% -
Total Cost 107,568 117,064 104,464 101,647 106,769 112,722 124,188 -2.36%
-
Net Worth 206,966 206,390 193,809 181,197 174,728 170,643 167,936 3.54%
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 206,966 206,390 193,809 181,197 174,728 170,643 167,936 3.54%
NOSH 57,172 57,330 57,339 57,341 57,288 57,649 57,710 -0.15%
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 1.25% 3.63% 4.86% 5.05% 1.56% 3.59% 3.67% -
ROE 0.65% 2.13% 2.68% 2.99% 0.97% 2.20% 2.82% -
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 190.53 211.88 191.48 186.70 189.32 202.82 223.40 -2.61%
EPS 2.37 7.68 9.06 9.44 2.95 6.51 8.21 -18.68%
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 178.58 199.14 179.99 175.50 177.80 191.68 211.35 -2.76%
EPS 2.22 7.22 8.51 8.87 2.77 6.15 7.77 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3929 3.3835 3.1772 2.9705 2.8644 2.7974 2.7531 3.54%
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 1.35 1.25 1.23 0.78 0.84 0.73 0.56 15.77%
P/EPS 108.44 34.51 25.94 15.36 53.90 22.73 15.23 38.66%
EY 0.92 2.90 3.85 6.51 1.86 4.40 6.57 -27.91%
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 1.31 1.46 1.53 0.77 0.86 0.69 0.60 13.88%
P/EPS 105.49 40.36 32.35 15.25 55.25 21.51 16.44 36.27%
EY 0.95 2.48 3.09 6.56 1.81 4.65 6.08 -26.58%
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