[SUIWAH] YoY TTM Result on 31-Aug-2013 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 5.85%
YoY- 92.12%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 401,902 393,278 384,170 369,296 378,367 411,825 428,234 -1.05%
PBT 12,530 16,850 13,304 20,723 12,397 17,743 13,586 -1.33%
Tax -4,827 -6,287 3,513 -6,216 -4,750 -5,416 -5,526 -2.22%
NP 7,703 10,563 16,817 14,507 7,647 12,327 8,060 -0.75%
-
NP to SH 7,712 10,552 16,679 14,701 7,652 11,917 8,056 -0.72%
-
Tax Rate 38.52% 37.31% -26.41% 30.00% 38.32% 30.52% 40.67% -
Total Cost 394,199 382,715 367,353 354,789 370,720 399,498 420,174 -1.05%
-
Net Worth 214,908 209,333 201,825 189,020 175,939 175,335 167,292 4.25%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 2,004 3,359 3,438 3,440 3,436 3,458 3,464 -8.71%
Div Payout % 25.99% 31.84% 20.62% 23.40% 44.91% 29.02% 43.00% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 214,908 209,333 201,825 189,020 175,939 175,335 167,292 4.25%
NOSH 57,308 57,351 57,336 57,278 57,309 57,676 57,687 -0.10%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 1.92% 2.69% 4.38% 3.93% 2.02% 2.99% 1.88% -
ROE 3.59% 5.04% 8.26% 7.78% 4.35% 6.80% 4.82% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 701.29 685.73 670.02 644.73 660.22 714.03 742.34 -0.94%
EPS 13.46 18.40 29.09 25.67 13.35 20.66 13.96 -0.60%
DPS 3.50 5.86 6.00 6.00 6.00 6.00 6.00 -8.58%
NAPS 3.75 3.65 3.52 3.30 3.07 3.04 2.90 4.37%
Adjusted Per Share Value based on latest NOSH - 57,278
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 658.86 644.72 629.79 605.40 620.27 675.12 702.02 -1.05%
EPS 12.64 17.30 27.34 24.10 12.54 19.54 13.21 -0.73%
DPS 3.29 5.51 5.64 5.64 5.63 5.67 5.68 -8.69%
NAPS 3.5231 3.4317 3.3086 3.0987 2.8843 2.8743 2.7425 4.25%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 2.32 2.70 2.94 1.88 1.42 1.40 1.40 -
P/RPS 0.33 0.39 0.44 0.29 0.22 0.20 0.19 9.62%
P/EPS 17.24 14.67 10.11 7.32 10.64 6.78 10.03 9.43%
EY 5.80 6.81 9.89 13.65 9.40 14.76 9.97 -8.62%
DY 1.51 2.17 2.04 3.19 4.23 4.29 4.29 -15.95%
P/NAPS 0.62 0.74 0.84 0.57 0.46 0.46 0.48 4.35%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 28/10/16 27/10/15 17/10/14 29/10/13 31/10/12 31/10/11 27/10/10 -
Price 2.41 2.81 2.67 1.84 1.40 1.41 1.43 -
P/RPS 0.34 0.41 0.40 0.29 0.21 0.20 0.19 10.17%
P/EPS 17.91 15.27 9.18 7.17 10.49 6.82 10.24 9.75%
EY 5.58 6.55 10.89 13.95 9.54 14.65 9.77 -8.90%
DY 1.45 2.08 2.25 3.26 4.29 4.26 4.20 -16.22%
P/NAPS 0.64 0.77 0.76 0.56 0.46 0.46 0.49 4.54%

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