[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

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
TTM Result
Revenue	392,401	399,036	378,165	372,335	381,007	422,263	413,777	-0.87%
YoY %	-1.66%	5.52%	1.57%	-2.28%	-9.77%	2.05%	-	-
Horiz. %	94.83%	96.44%	91.39%	89.98%	92.08%	102.05%	100.00%	-
PBT	10,686	16,278	14,846	19,184	12,622	18,973	11,812	-1.65%
YoY %	-34.35%	9.65%	-22.61%	51.99%	-33.47%	60.62%	-	-
Horiz. %	90.47%	137.81%	125.69%	162.41%	106.86%	160.62%	100.00%	-
Tax	-4,412	-6,143	3,056	-5,490	-5,076	-5,666	-5,054	-2.23%
YoY %	28.18%	-301.01%	155.66%	-8.16%	10.41%	-12.11%	-	-
Horiz. %	87.30%	121.55%	-60.47%	108.63%	100.44%	112.11%	100.00%	-
NP	6,274	10,135	17,902	13,694	7,546	13,307	6,758	-1.22%
YoY %	-38.10%	-43.39%	30.73%	81.47%	-43.29%	96.91%	-	-
Horiz. %	92.84%	149.97%	264.90%	202.63%	111.66%	196.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,275	10,127	17,765	13,888	7,554	12,927	6,648	-0.95%
YoY %	-38.04%	-42.99%	27.92%	83.85%	-41.56%	94.45%	-	-
Horiz. %	94.39%	152.33%	267.22%	208.90%	113.63%	194.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.29%	37.74%	-20.58%	28.62%	40.22%	29.86%	42.79%	-
YoY %	9.41%	283.38%	-171.91%	-28.84%	34.70%	-30.22%	-	-
Horiz. %	96.49%	88.20%	-48.10%	66.88%	93.99%	69.78%	100.00%	-
Total Cost	386,127	388,901	360,263	358,641	373,461	408,956	407,019	-0.87%
YoY %	-0.71%	7.95%	0.45%	-3.97%	-8.68%	0.48%	-	-
Horiz. %	94.87%	95.55%	88.51%	88.11%	91.76%	100.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,018	202,159	171,933	172,031	175,827	115,295	164,558	4.39%
YoY %	5.37%	17.58%	-0.06%	-2.16%	52.50%	-29.94%	-	-
Horiz. %	129.45%	122.85%	104.48%	104.54%	106.85%	70.06%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Dividend
Div	2,004	3,359	3,438	3,440	3,436	3,458	3,464	-8.71%
YoY %	-40.34%	-2.30%	-0.06%	0.12%	-0.64%	-0.17%	-	-
Horiz. %	57.85%	96.97%	99.25%	99.31%	99.19%	99.83%	100.00%	-
Div Payout %	31.94%	33.18%	19.36%	24.77%	45.49%	26.76%	52.11%	-
YoY %	-3.74%	71.38%	-21.84%	-45.55%	69.99%	-48.65%	-	-
Horiz. %	61.29%	63.67%	37.15%	47.53%	87.30%	51.35%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Equity
Net Worth	213,018	202,159	171,933	172,031	175,827	115,295	164,558	4.39%
YoY %	5.37%	17.58%	-0.06%	-2.16%	52.50%	-29.94%	-	-
Horiz. %	129.45%	122.85%	104.48%	104.54%	106.85%	70.06%	100.00%	-
NOSH	57,263	55,999	57,311	57,343	57,272	57,647	57,739	-0.13%
YoY %	2.26%	-2.29%	-0.06%	0.12%	-0.65%	-0.16%	-	-
Horiz. %	99.18%	96.99%	99.26%	99.31%	99.19%	99.84%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Ratio Analysis
NP Margin	1.60%	2.54%	4.73%	3.68%	1.98%	3.15%	1.63%	-
YoY %	-37.01%	-46.30%	28.53%	85.86%	-37.14%	93.25%	-	-
Horiz. %	98.16%	155.83%	290.18%	225.77%	121.47%	193.25%	100.00%	-
ROE	2.95%	5.01%	10.33%	8.07%	4.30%	11.21%	4.04%	-
YoY %	-41.12%	-51.50%	28.00%	87.67%	-61.64%	177.48%	-	-
Horiz. %	73.02%	124.01%	255.69%	199.75%	106.44%	277.48%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Per Share
RPS	685.26	712.56	659.84	649.30	665.25	732.49	716.62	-0.74%
YoY %	-3.83%	7.99%	1.62%	-2.40%	-9.18%	2.21%	-	-
Horiz. %	95.62%	99.43%	92.08%	90.61%	92.83%	102.21%	100.00%	-
EPS	10.96	18.08	31.00	24.22	13.19	22.42	11.51	-0.81%
YoY %	-39.38%	-41.68%	27.99%	83.62%	-41.17%	94.79%	-	-
Horiz. %	95.22%	157.08%	269.33%	210.43%	114.60%	194.79%	100.00%	-
DPS	3.50	6.00	6.00	6.00	6.00	6.00	6.00	-8.58%
YoY %	-41.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	58.33%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.72	3.61	3.00	3.00	3.07	2.00	2.85	4.53%
YoY %	3.05%	20.33%	0.00%	-2.28%	53.50%	-29.82%	-	-
Horiz. %	130.53%	126.67%	105.26%	105.26%	107.72%	70.18%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 57,343
RPS	643.28	654.16	619.94	610.39	624.60	692.23	678.32	-0.87%
YoY %	-1.66%	5.52%	1.56%	-2.28%	-9.77%	2.05%	-	-
Horiz. %	94.83%	96.44%	91.39%	89.99%	92.08%	102.05%	100.00%	-
EPS	10.29	16.60	29.12	22.77	12.38	21.19	10.90	-0.95%
YoY %	-38.01%	-42.99%	27.89%	83.93%	-41.58%	94.40%	-	-
Horiz. %	94.40%	152.29%	267.16%	208.90%	113.58%	194.40%	100.00%	-
DPS	3.29	5.51	5.64	5.64	5.63	5.67	5.68	-8.69%
YoY %	-40.29%	-2.30%	0.00%	0.18%	-0.71%	-0.18%	-	-
Horiz. %	57.92%	97.01%	99.30%	99.30%	99.12%	99.82%	100.00%	-
NAPS	3.4921	3.3141	2.8186	2.8202	2.8824	1.8901	2.6977	4.39%
YoY %	5.37%	17.58%	-0.06%	-2.16%	52.50%	-29.94%	-	-
Horiz. %	129.45%	122.85%	104.48%	104.54%	106.85%	70.06%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-20.45%	7.32%	51.85%	17.39%	15.00%	5.26%	-	-
Horiz. %	184.21%	231.58%	215.79%	142.11%	121.05%	105.26%	100.00%	-
P/EPS	21.90	17.14	8.74	7.18	11.37	6.69	11.99	10.55%
YoY %	27.77%	96.11%	21.73%	-36.85%	69.96%	-44.20%	-	-
Horiz. %	182.65%	142.95%	72.89%	59.88%	94.83%	55.80%	100.00%	-
EY	4.57	5.83	11.44	13.92	8.79	14.95	8.34	-9.53%
YoY %	-21.61%	-49.04%	-17.82%	58.36%	-41.20%	79.26%	-	-
Horiz. %	54.80%	69.90%	137.17%	166.91%	105.40%	179.26%	100.00%	-
DY	1.46	1.94	2.21	3.45	4.00	4.00	4.35	-16.62%
YoY %	-24.74%	-12.22%	-35.94%	-13.75%	0.00%	-8.05%	-	-
Horiz. %	33.56%	44.60%	50.80%	79.31%	91.95%	91.95%	100.00%	-
P/NAPS	0.65	0.86	0.90	0.58	0.49	0.75	0.48	5.17%
YoY %	-24.42%	-4.44%	55.17%	18.37%	-34.67%	56.25%	-	-
Horiz. %	135.42%	179.17%	187.50%	120.83%	102.08%	156.25%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-20.93%	0.00%	53.57%	33.33%	10.53%	-13.64%	-	-
Horiz. %	154.55%	195.45%	195.45%	127.27%	95.45%	86.36%	100.00%	-
P/EPS	21.45	17.03	9.23	7.60	10.84	6.15	13.81	7.60%
YoY %	25.95%	84.51%	21.45%	-29.89%	76.26%	-55.47%	-	-
Horiz. %	155.32%	123.32%	66.84%	55.03%	78.49%	44.53%	100.00%	-
EY	4.66	5.87	10.84	13.16	9.22	16.25	7.24	-7.07%
YoY %	-20.61%	-45.85%	-17.63%	42.73%	-43.26%	124.45%	-	-
Horiz. %	64.36%	81.08%	149.72%	181.77%	127.35%	224.45%	100.00%	-
DY	1.49	1.95	2.10	3.26	4.20	4.35	3.77	-14.32%
YoY %	-23.59%	-7.14%	-35.58%	-22.38%	-3.45%	15.38%	-	-
Horiz. %	39.52%	51.72%	55.70%	86.47%	111.41%	115.38%	100.00%	-
P/NAPS	0.63	0.85	0.95	0.61	0.47	0.69	0.56	1.98%
YoY %	-25.88%	-10.53%	55.74%	29.79%	-31.88%	23.21%	-	-
Horiz. %	112.50%	151.79%	169.64%	108.93%	83.93%	123.21%	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