[SUIWAH] YoY Quarter Result on 31-May-2012 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -41.66%
YoY- -66.31%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 89,074 92,030 81,797 86,656 91,878 93,110 82,462 1.29%
PBT 2,413 2,406 4,343 3,454 4,975 -778 -1,059 -
Tax -2,327 3,571 -1,685 -2,471 -2,050 -2,125 1,532 -
NP 86 5,977 2,658 983 2,925 -2,903 473 -24.72%
-
NP to SH 87 5,974 2,846 986 2,927 -2,893 705 -29.42%
-
Tax Rate 96.44% -148.42% 38.80% 71.54% 41.21% - - -
Total Cost 88,988 86,053 79,139 85,673 88,953 96,013 81,989 1.37%
-
Net Worth 202,159 171,933 172,031 175,827 115,295 164,558 162,446 3.71%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 3,359 3,438 3,440 3,436 3,458 3,464 3,480 -0.58%
Div Payout % 3,862.07% 57.56% 120.89% 348.52% 118.17% 0.00% 493.76% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 202,159 171,933 172,031 175,827 115,295 164,558 162,446 3.71%
NOSH 55,999 57,311 57,343 57,272 57,647 57,739 58,016 -0.58%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 0.10% 6.49% 3.25% 1.13% 3.18% -3.12% 0.57% -
ROE 0.04% 3.47% 1.65% 0.56% 2.54% -1.76% 0.43% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 159.06 160.58 142.64 151.30 159.38 161.26 142.14 1.89%
EPS 0.15 10.42 4.96 1.72 5.08 -5.01 1.22 -29.47%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.61 3.00 3.00 3.07 2.00 2.85 2.80 4.32%
Adjusted Per Share Value based on latest NOSH - 57,272
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 146.02 150.87 134.09 142.06 150.62 152.64 135.18 1.29%
EPS 0.14 9.79 4.67 1.62 4.80 -4.74 1.16 -29.69%
DPS 5.51 5.64 5.64 5.63 5.67 5.68 5.71 -0.59%
NAPS 3.3141 2.8186 2.8202 2.8824 1.8901 2.6977 2.6631 3.71%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 3.10 2.71 1.74 1.50 1.50 1.38 1.07 -
P/RPS 1.95 1.69 1.22 0.99 0.94 0.86 0.75 17.25%
P/EPS 1,995.40 26.00 35.06 87.13 29.54 -27.54 88.05 68.18%
EY 0.05 3.85 2.85 1.15 3.38 -3.63 1.14 -40.60%
DY 1.94 2.21 3.45 4.00 4.00 4.35 5.61 -16.21%
P/NAPS 0.86 0.90 0.58 0.49 0.75 0.48 0.38 14.57%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 31/07/14 29/07/13 30/07/12 29/07/11 29/07/10 30/07/09 -
Price 3.08 2.86 1.84 1.43 1.38 1.59 1.20 -
P/RPS 1.94 1.78 1.29 0.95 0.87 0.99 0.84 14.96%
P/EPS 1,982.53 27.44 37.07 83.06 27.18 -31.73 98.75 64.82%
EY 0.05 3.64 2.70 1.20 3.68 -3.15 1.01 -39.39%
DY 1.95 2.10 3.26 4.20 4.35 3.77 5.00 -14.51%
P/NAPS 0.85 0.95 0.61 0.47 0.69 0.56 0.43 12.02%

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