[SUIWAH] YoY TTM Result on 31-Aug-2011 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -7.81%
YoY- 47.93%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 384,170 369,296 378,367 411,825 428,234 371,411 378,969 0.22%
PBT 13,304 20,723 12,397 17,743 13,586 12,934 15,492 -2.50%
Tax 3,513 -6,216 -4,750 -5,416 -5,526 -2,180 -4,523 -
NP 16,817 14,507 7,647 12,327 8,060 10,754 10,969 7.37%
-
NP to SH 16,679 14,701 7,652 11,917 8,056 10,686 10,518 7.98%
-
Tax Rate -26.41% 30.00% 38.32% 30.52% 40.67% 16.85% 29.20% -
Total Cost 367,353 354,789 370,720 399,498 420,174 360,657 368,000 -0.02%
-
Net Worth 201,825 189,020 175,939 175,335 167,292 163,797 157,757 4.18%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 3,438 3,440 3,436 3,458 3,464 3,480 3,503 -0.31%
Div Payout % 20.62% 23.40% 44.91% 29.02% 43.00% 32.58% 33.31% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 201,825 189,020 175,939 175,335 167,292 163,797 157,757 4.18%
NOSH 57,336 57,278 57,309 57,676 57,687 57,675 58,213 -0.25%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 4.38% 3.93% 2.02% 2.99% 1.88% 2.90% 2.89% -
ROE 8.26% 7.78% 4.35% 6.80% 4.82% 6.52% 6.67% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 670.02 644.73 660.22 714.03 742.34 643.97 651.00 0.48%
EPS 29.09 25.67 13.35 20.66 13.96 18.53 18.07 8.25%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.52 3.30 3.07 3.04 2.90 2.84 2.71 4.45%
Adjusted Per Share Value based on latest NOSH - 57,676
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 629.79 605.40 620.27 675.12 702.02 608.87 621.26 0.22%
EPS 27.34 24.10 12.54 19.54 13.21 17.52 17.24 7.98%
DPS 5.64 5.64 5.63 5.67 5.68 5.71 5.74 -0.29%
NAPS 3.3086 3.0987 2.8843 2.8743 2.7425 2.6852 2.5862 4.18%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 2.94 1.88 1.42 1.40 1.40 1.23 1.18 -
P/RPS 0.44 0.29 0.22 0.20 0.19 0.19 0.18 16.05%
P/EPS 10.11 7.32 10.64 6.78 10.03 6.64 6.53 7.55%
EY 9.89 13.65 9.40 14.76 9.97 15.06 15.31 -7.02%
DY 2.04 3.19 4.23 4.29 4.29 4.88 5.08 -14.10%
P/NAPS 0.84 0.57 0.46 0.46 0.48 0.43 0.44 11.37%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 17/10/14 29/10/13 31/10/12 31/10/11 27/10/10 20/10/09 17/10/08 -
Price 2.67 1.84 1.40 1.41 1.43 1.25 0.94 -
P/RPS 0.40 0.29 0.21 0.20 0.19 0.19 0.14 19.11%
P/EPS 9.18 7.17 10.49 6.82 10.24 6.75 5.20 9.93%
EY 10.89 13.95 9.54 14.65 9.77 14.82 19.22 -9.03%
DY 2.25 3.26 4.29 4.26 4.20 4.80 6.38 -15.93%
P/NAPS 0.76 0.56 0.46 0.46 0.49 0.44 0.35 13.78%

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