[SUIWAH] YoY Quarter Result on 31-Aug-2012 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 159.13%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 92,366 98,124 92,119 95,158 97,798 108,236 93,779 -0.25%
PBT 3,892 3,320 4,862 3,323 3,548 4,778 3,004 4.40%
Tax -1,182 -1,038 -1,495 -769 -1,095 -1,345 -873 5.17%
NP 2,710 2,282 3,367 2,554 2,453 3,433 2,131 4.08%
-
NP to SH 2,707 2,282 3,368 2,555 2,457 3,467 2,059 4.66%
-
Tax Rate 30.37% 31.27% 30.75% 23.14% 30.86% 28.15% 29.06% -
Total Cost 89,656 95,842 88,752 92,604 95,345 104,803 91,648 -0.36%
-
Net Worth 209,333 201,825 189,020 175,939 175,335 167,292 163,797 4.17%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 209,333 201,825 189,020 175,939 175,335 167,292 163,797 4.17%
NOSH 57,351 57,336 57,278 57,309 57,676 57,687 57,675 -0.09%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 2.93% 2.33% 3.66% 2.68% 2.51% 3.17% 2.27% -
ROE 1.29% 1.13% 1.78% 1.45% 1.40% 2.07% 1.26% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 161.05 171.14 160.83 166.04 169.56 187.63 162.60 -0.15%
EPS 4.72 3.98 5.88 4.45 4.28 6.01 3.57 4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.52 3.30 3.07 3.04 2.90 2.84 4.26%
Adjusted Per Share Value based on latest NOSH - 57,309
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 151.42 160.86 151.01 156.00 160.32 177.44 153.74 -0.25%
EPS 4.44 3.74 5.52 4.19 4.03 5.68 3.38 4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4317 3.3086 3.0987 2.8843 2.8743 2.7425 2.6852 4.17%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 2.70 2.94 1.88 1.42 1.40 1.40 1.23 -
P/RPS 1.68 1.72 1.17 0.86 0.83 0.75 0.76 14.12%
P/EPS 57.20 73.87 31.97 31.85 32.86 23.29 34.45 8.81%
EY 1.75 1.35 3.13 3.14 3.04 4.29 2.90 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.57 0.46 0.46 0.48 0.43 9.46%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 27/10/15 17/10/14 29/10/13 31/10/12 31/10/11 27/10/10 20/10/09 -
Price 2.81 2.67 1.84 1.40 1.41 1.43 1.25 -
P/RPS 1.74 1.56 1.14 0.84 0.83 0.76 0.77 14.54%
P/EPS 59.53 67.09 31.29 31.40 33.10 23.79 35.01 9.24%
EY 1.68 1.49 3.20 3.18 3.02 4.20 2.86 -8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.56 0.46 0.46 0.49 0.44 9.77%

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