[SUIWAH] YoY TTM 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- -17.85%

YoY- 33.6%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
TTM Result
Revenue	401,992	367,932	377,194	386,229	423,495	403,129	371,289	1.33%
YoY %	9.26%	-2.46%	-2.34%	-8.80%	5.05%	8.58%	-	-
Horiz. %	108.27%	99.10%	101.59%	104.02%	114.06%	108.58%	100.00%	-
PBT	16,271	16,783	18,295	14,143	13,220	11,531	13,692	2.91%
YoY %	-3.05%	-8.26%	29.36%	6.98%	14.65%	-15.78%	-	-
Horiz. %	118.84%	122.58%	133.62%	103.29%	96.55%	84.22%	100.00%	-
Tax	-245	-2,200	-6,276	-4,655	-5,741	-1,397	-4,286	-37.92%
YoY %	88.86%	64.95%	-34.82%	18.92%	-310.95%	67.41%	-	-
Horiz. %	5.72%	51.33%	146.43%	108.61%	133.95%	32.59%	100.00%	-
NP	16,026	14,583	12,019	9,488	7,479	10,134	9,406	9.28%
YoY %	9.90%	21.33%	26.68%	26.86%	-26.20%	7.74%	-	-
Horiz. %	170.38%	155.04%	127.78%	100.87%	79.51%	107.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,014	14,637	12,028	9,495	7,107	10,246	8,995	10.08%
YoY %	9.41%	21.69%	26.68%	33.60%	-30.64%	13.91%	-	-
Horiz. %	178.03%	162.72%	133.72%	105.56%	79.01%	113.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.51%	13.11%	34.30%	32.91%	43.43%	12.12%	31.30%	-
YoY %	-88.48%	-61.78%	4.22%	-24.22%	258.33%	-61.28%	-	-
Horiz. %	4.82%	41.88%	109.58%	105.14%	138.75%	38.72%	100.00%	-
Total Cost	385,966	353,349	365,175	376,741	416,016	392,995	361,883	1.07%
YoY %	9.23%	-3.24%	-3.07%	-9.44%	5.86%	8.60%	-	-
Horiz. %	106.65%	97.64%	100.91%	104.11%	114.96%	108.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,390	193,809	181,197	174,728	170,643	167,936	161,061	4.21%
YoY %	6.49%	6.96%	3.70%	2.39%	1.61%	4.27%	-	-
Horiz. %	128.14%	120.33%	112.50%	108.49%	105.95%	104.27%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Dividend
Div	3,438	3,440	3,436	3,458	3,464	3,480	3,503	-0.31%
YoY %	-0.06%	0.12%	-0.64%	-0.17%	-0.46%	-0.66%	-	-
Horiz. %	98.14%	98.20%	98.09%	98.72%	98.89%	99.34%	100.00%	-
Div Payout %	21.47%	23.51%	28.57%	36.43%	48.75%	33.97%	38.95%	-
YoY %	-8.68%	-17.71%	-21.58%	-25.27%	43.51%	-12.79%	-	-
Horiz. %	55.12%	60.36%	73.35%	93.53%	125.16%	87.21%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Equity
Net Worth	206,390	193,809	181,197	174,728	170,643	167,936	161,061	4.21%
YoY %	6.49%	6.96%	3.70%	2.39%	1.61%	4.27%	-	-
Horiz. %	128.14%	120.33%	112.50%	108.49%	105.95%	104.27%	100.00%	-
NOSH	57,330	57,339	57,341	57,288	57,649	57,710	57,728	-0.11%
YoY %	-0.02%	-0.00%	0.09%	-0.63%	-0.11%	-0.03%	-	-
Horiz. %	99.31%	99.33%	99.33%	99.24%	99.86%	99.97%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Ratio Analysis
NP Margin	3.99%	3.96%	3.19%	2.46%	1.77%	2.51%	2.53%	-
YoY %	0.76%	24.14%	29.67%	38.98%	-29.48%	-0.79%	-	-
Horiz. %	157.71%	156.52%	126.09%	97.23%	69.96%	99.21%	100.00%	-
ROE	7.76%	7.55%	6.64%	5.43%	4.16%	6.10%	5.58%	-
YoY %	2.78%	13.70%	22.28%	30.53%	-31.80%	9.32%	-	-
Horiz. %	139.07%	135.30%	119.00%	97.31%	74.55%	109.32%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Per Share
RPS	701.18	641.67	657.81	674.19	734.60	698.54	643.17	1.44%
YoY %	9.27%	-2.45%	-2.43%	-8.22%	5.16%	8.61%	-	-
Horiz. %	109.02%	99.77%	102.28%	104.82%	114.22%	108.61%	100.00%	-
EPS	27.93	25.53	20.98	16.57	12.33	17.75	15.58	10.21%
YoY %	9.40%	21.69%	26.61%	34.39%	-30.54%	13.93%	-	-
Horiz. %	179.27%	163.86%	134.66%	106.35%	79.14%	113.93%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.60	3.38	3.16	3.05	2.96	2.91	2.79	4.33%
YoY %	6.51%	6.96%	3.61%	3.04%	1.72%	4.30%	-	-
Horiz. %	129.03%	121.15%	113.26%	109.32%	106.09%	104.30%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 57,288
RPS	659.00	603.17	618.35	633.16	694.25	660.87	608.67	1.33%
YoY %	9.26%	-2.45%	-2.34%	-8.80%	5.05%	8.58%	-	-
Horiz. %	108.27%	99.10%	101.59%	104.02%	114.06%	108.58%	100.00%	-
EPS	26.25	24.00	19.72	15.57	11.65	16.80	14.75	10.07%
YoY %	9.38%	21.70%	26.65%	33.65%	-30.65%	13.90%	-	-
Horiz. %	177.97%	162.71%	133.69%	105.56%	78.98%	113.90%	100.00%	-
DPS	5.64	5.64	5.63	5.67	5.68	5.71	5.74	-0.29%
YoY %	0.00%	0.18%	-0.71%	-0.18%	-0.53%	-0.52%	-	-
Horiz. %	98.26%	98.26%	98.08%	98.78%	98.95%	99.48%	100.00%	-
NAPS	3.3835	3.1772	2.9705	2.8644	2.7974	2.7531	2.6404	4.21%
YoY %	6.49%	6.96%	3.70%	2.40%	1.61%	4.27%	-	-
Horiz. %	128.14%	120.33%	112.50%	108.48%	105.95%	104.27%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.38	0.37	0.22	0.24	0.20	0.18	0.16	15.50%
YoY %	2.70%	68.18%	-8.33%	20.00%	11.11%	12.50%	-	-
Horiz. %	237.50%	231.25%	137.50%	150.00%	125.00%	112.50%	100.00%	-
P/EPS	9.49	9.21	6.91	9.59	12.01	7.04	6.74	5.86%
YoY %	3.04%	33.29%	-27.95%	-20.15%	70.60%	4.45%	-	-
Horiz. %	140.80%	136.65%	102.52%	142.28%	178.19%	104.45%	100.00%	-
EY	10.54	10.86	14.47	10.42	8.33	14.20	14.84	-5.54%
YoY %	-2.95%	-24.95%	38.87%	25.09%	-41.34%	-4.31%	-	-
Horiz. %	71.02%	73.18%	97.51%	70.22%	56.13%	95.69%	100.00%	-
DY	2.26	2.55	4.14	3.77	4.05	4.80	5.71	-14.30%
YoY %	-11.37%	-38.41%	9.81%	-6.91%	-15.62%	-15.94%	-	-
Horiz. %	39.58%	44.66%	72.50%	66.02%	70.93%	84.06%	100.00%	-
P/NAPS	0.74	0.70	0.46	0.52	0.50	0.43	0.38	11.74%
YoY %	5.71%	52.17%	-11.54%	4.00%	16.28%	13.16%	-	-
Horiz. %	194.74%	184.21%	121.05%	136.84%	131.58%	113.16%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Announcement Date
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	0.44	0.46	0.22	0.24	0.19	0.19	0.16	18.35%
YoY %	-4.35%	109.09%	-8.33%	26.32%	0.00%	18.75%	-	-
Horiz. %	275.00%	287.50%	137.50%	150.00%	118.75%	118.75%	100.00%	-
P/EPS	11.10	11.48	6.86	9.83	11.36	7.60	6.42	9.55%
YoY %	-3.31%	67.35%	-30.21%	-13.47%	49.47%	18.38%	-	-
Horiz. %	172.90%	178.82%	106.85%	153.12%	176.95%	118.38%	100.00%	-
EY	9.01	8.71	14.57	10.17	8.81	13.15	15.58	-8.71%
YoY %	3.44%	-40.22%	43.26%	15.44%	-33.00%	-15.60%	-	-
Horiz. %	57.83%	55.91%	93.52%	65.28%	56.55%	84.40%	100.00%	-
DY	1.94	2.05	4.17	3.68	4.29	4.44	6.00	-17.14%
YoY %	-5.37%	-50.84%	13.32%	-14.22%	-3.38%	-26.00%	-	-
Horiz. %	32.33%	34.17%	69.50%	61.33%	71.50%	74.00%	100.00%	-
P/NAPS	0.86	0.87	0.46	0.53	0.47	0.46	0.36	15.61%
YoY %	-1.15%	89.13%	-13.21%	12.77%	2.17%	27.78%	-	-
Horiz. %	238.89%	241.67%	127.78%	147.22%	130.56%	127.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos