[SUIWAH] YoY 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- -30.19%
YoY- -54.97%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 121,473 109,796 107,057 108,458 116,925 128,926 97,965 3.64%
PBT 5,666 4,946 7,146 2,443 5,501 6,014 4,145 5.34%
Tax -1,257 386 -1,736 -754 -1,298 -1,276 -1,228 0.38%
NP 4,409 5,332 5,410 1,689 4,203 4,738 2,917 7.12%
-
NP to SH 4,403 5,194 5,413 1,690 3,753 4,738 2,973 6.76%
-
Tax Rate 22.18% -7.80% 24.29% 30.86% 23.60% 21.22% 29.63% -
Total Cost 117,064 104,464 101,647 106,769 112,722 124,188 95,048 3.53%
-
Net Worth 206,390 193,809 181,197 174,728 170,643 167,936 161,061 4.21%
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 206,390 193,809 181,197 174,728 170,643 167,936 161,061 4.21%
NOSH 57,330 57,339 57,341 57,288 57,649 57,710 57,728 -0.11%
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 3.63% 4.86% 5.05% 1.56% 3.59% 3.67% 2.98% -
ROE 2.13% 2.68% 2.99% 0.97% 2.20% 2.82% 1.85% -
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 211.88 191.48 186.70 189.32 202.82 223.40 169.70 3.76%
EPS 7.68 9.06 9.44 2.95 6.51 8.21 5.15 6.88%
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 199.14 179.99 175.50 177.80 191.68 211.35 160.60 3.64%
EPS 7.22 8.51 8.87 2.77 6.15 7.77 4.87 6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3835 3.1772 2.9705 2.8644 2.7974 2.7531 2.6404 4.21%
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 1.25 1.23 0.78 0.84 0.73 0.56 0.62 12.39%
P/EPS 34.51 25.94 15.36 53.90 22.73 15.23 20.39 9.16%
EY 2.90 3.85 6.51 1.86 4.40 6.57 4.90 -8.36%
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 1.46 1.53 0.77 0.86 0.69 0.60 0.59 16.29%
P/EPS 40.36 32.35 15.25 55.25 21.51 16.44 19.42 12.96%
EY 2.48 3.09 6.56 1.81 4.65 6.08 5.15 -11.46%
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