[SUIWAH] YoY TTM 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- -20.44%
YoY- -41.56%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 399,036 378,165 372,335 381,007 422,263 413,777 368,050 1.35%
PBT 16,278 14,846 19,184 12,622 18,973 11,812 12,810 4.07%
Tax -6,143 3,056 -5,490 -5,076 -5,666 -5,054 -2,072 19.84%
NP 10,135 17,902 13,694 7,546 13,307 6,758 10,738 -0.95%
-
NP to SH 10,127 17,765 13,888 7,554 12,927 6,648 10,647 -0.83%
-
Tax Rate 37.74% -20.58% 28.62% 40.22% 29.86% 42.79% 16.17% -
Total Cost 388,901 360,263 358,641 373,461 408,956 407,019 357,312 1.42%
-
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 % 33.18% 19.36% 24.77% 45.49% 26.76% 52.11% 32.69% -
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 2.54% 4.73% 3.68% 1.98% 3.15% 1.63% 2.92% -
ROE 5.01% 10.33% 8.07% 4.30% 11.21% 4.04% 6.55% -
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 712.56 659.84 649.30 665.25 732.49 716.62 634.39 1.95%
EPS 18.08 31.00 24.22 13.19 22.42 11.51 18.35 -0.24%
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 654.16 619.94 610.39 624.60 692.23 678.32 603.36 1.35%
EPS 16.60 29.12 22.77 12.38 21.19 10.90 17.45 -0.82%
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 0.44 0.41 0.27 0.23 0.20 0.19 0.17 17.16%
P/EPS 17.14 8.74 7.18 11.37 6.69 11.99 5.83 19.67%
EY 5.83 11.44 13.92 8.79 14.95 8.34 17.15 -16.45%
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 0.43 0.43 0.28 0.21 0.19 0.22 0.19 14.57%
P/EPS 17.03 9.23 7.60 10.84 6.15 13.81 6.54 17.28%
EY 5.87 10.84 13.16 9.22 16.25 7.24 15.29 -14.74%
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