[SUIWAH] YoY Quarter Result on 30-Nov-2013 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -4.13%
YoY- 5.08%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 92,167 87,083 90,365 84,220 88,323 88,095 105,224 -2.18%
PBT 3,875 1,285 4,879 2,632 4,372 3,177 3,719 0.68%
Tax -1,291 -841 -1,521 594 -1,300 -756 -973 4.82%
NP 2,584 444 3,358 3,226 3,072 2,421 2,746 -1.00%
-
NP to SH 2,586 437 3,355 3,229 3,073 2,421 2,780 -1.19%
-
Tax Rate 33.32% 65.45% 31.17% -22.57% 29.73% 23.80% 26.16% -
Total Cost 89,583 86,639 87,007 80,994 85,251 85,674 102,478 -2.21%
-
Net Worth 215,263 206,999 202,447 188,692 175,436 173,830 166,684 4.35%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 215,263 206,999 202,447 188,692 175,436 173,830 166,684 4.35%
NOSH 61,000 57,500 57,350 57,353 57,332 57,369 57,676 0.93%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 2.80% 0.51% 3.72% 3.83% 3.48% 2.75% 2.61% -
ROE 1.20% 0.21% 1.66% 1.71% 1.75% 1.39% 1.67% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 160.99 151.45 157.57 146.84 154.06 153.56 182.44 -2.06%
EPS 4.52 0.76 5.85 5.63 5.36 4.22 4.82 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.60 3.53 3.29 3.06 3.03 2.89 4.47%
Adjusted Per Share Value based on latest NOSH - 57,353
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 151.09 142.76 148.14 138.07 144.79 144.42 172.50 -2.18%
EPS 4.24 0.72 5.50 5.29 5.04 3.97 4.56 -1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5289 3.3934 3.3188 3.0933 2.876 2.8497 2.7325 4.35%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 2.28 2.88 2.67 2.08 1.40 1.48 1.47 -
P/RPS 1.42 1.90 1.69 1.42 0.91 0.96 0.81 9.79%
P/EPS 50.48 378.95 45.64 36.94 26.12 35.07 30.50 8.75%
EY 1.98 0.26 2.19 2.71 3.83 2.85 3.28 -8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.80 0.76 0.63 0.46 0.49 0.51 3.02%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 24/01/17 28/01/16 28/01/15 23/01/14 30/01/13 19/01/12 27/01/11 -
Price 2.47 2.56 2.65 1.97 1.40 1.45 1.45 -
P/RPS 1.53 1.69 1.68 1.34 0.91 0.94 0.79 11.63%
P/EPS 54.68 336.84 45.30 34.99 26.12 34.36 30.08 10.46%
EY 1.83 0.30 2.21 2.86 3.83 2.91 3.32 -9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.75 0.60 0.46 0.48 0.50 4.73%

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