[SUIWAH] YoY TTM Result on 31-May-2013 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 15.46%
YoY- 83.85%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 392,401 399,036 378,165 372,335 381,007 422,263 413,777 -0.87%
PBT 10,686 16,278 14,846 19,184 12,622 18,973 11,812 -1.65%
Tax -4,412 -6,143 3,056 -5,490 -5,076 -5,666 -5,054 -2.23%
NP 6,274 10,135 17,902 13,694 7,546 13,307 6,758 -1.22%
-
NP to SH 6,275 10,127 17,765 13,888 7,554 12,927 6,648 -0.95%
-
Tax Rate 41.29% 37.74% -20.58% 28.62% 40.22% 29.86% 42.79% -
Total Cost 386,127 388,901 360,263 358,641 373,461 408,956 407,019 -0.87%
-
Net Worth 213,018 202,159 171,933 172,031 175,827 115,295 164,558 4.39%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 2,004 3,359 3,438 3,440 3,436 3,458 3,464 -8.71%
Div Payout % 31.94% 33.18% 19.36% 24.77% 45.49% 26.76% 52.11% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 213,018 202,159 171,933 172,031 175,827 115,295 164,558 4.39%
NOSH 57,263 55,999 57,311 57,343 57,272 57,647 57,739 -0.13%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 1.60% 2.54% 4.73% 3.68% 1.98% 3.15% 1.63% -
ROE 2.95% 5.01% 10.33% 8.07% 4.30% 11.21% 4.04% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 685.26 712.56 659.84 649.30 665.25 732.49 716.62 -0.74%
EPS 10.96 18.08 31.00 24.22 13.19 22.42 11.51 -0.81%
DPS 3.50 6.00 6.00 6.00 6.00 6.00 6.00 -8.58%
NAPS 3.72 3.61 3.00 3.00 3.07 2.00 2.85 4.53%
Adjusted Per Share Value based on latest NOSH - 57,343
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 643.28 654.16 619.94 610.39 624.60 692.23 678.32 -0.87%
EPS 10.29 16.60 29.12 22.77 12.38 21.19 10.90 -0.95%
DPS 3.29 5.51 5.64 5.64 5.63 5.67 5.68 -8.69%
NAPS 3.4921 3.3141 2.8186 2.8202 2.8824 1.8901 2.6977 4.39%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 2.40 3.10 2.71 1.74 1.50 1.50 1.38 -
P/RPS 0.35 0.44 0.41 0.27 0.23 0.20 0.19 10.70%
P/EPS 21.90 17.14 8.74 7.18 11.37 6.69 11.99 10.55%
EY 4.57 5.83 11.44 13.92 8.79 14.95 8.34 -9.53%
DY 1.46 1.94 2.21 3.45 4.00 4.00 4.35 -16.62%
P/NAPS 0.65 0.86 0.90 0.58 0.49 0.75 0.48 5.17%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 29/07/16 31/07/15 31/07/14 29/07/13 30/07/12 29/07/11 29/07/10 -
Price 2.35 3.08 2.86 1.84 1.43 1.38 1.59 -
P/RPS 0.34 0.43 0.43 0.28 0.21 0.19 0.22 7.51%
P/EPS 21.45 17.03 9.23 7.60 10.84 6.15 13.81 7.60%
EY 4.66 5.87 10.84 13.16 9.22 16.25 7.24 -7.07%
DY 1.49 1.95 2.10 3.26 4.20 4.35 3.77 -14.32%
P/NAPS 0.63 0.85 0.95 0.61 0.47 0.69 0.56 1.98%

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