[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2015 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 18.74%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 358,898 369,464 399,036 413,282 376,978 392,496 378,165 -3.42%
PBT 10,352 15,568 16,278 18,486 16,398 13,280 14,845 -21.34%
Tax -4,046 -4,728 -6,143 -5,088 -5,118 -4,152 3,056 -
NP 6,306 10,840 10,135 13,398 11,280 9,128 17,901 -50.08%
-
NP to SH 6,286 10,828 10,127 13,386 11,274 9,128 17,764 -49.93%
-
Tax Rate 39.08% 30.37% 37.74% 27.52% 31.21% 31.27% -20.59% -
Total Cost 352,592 358,624 388,901 399,884 365,698 383,368 360,264 -1.42%
-
Net Worth 206,098 209,333 207,448 206,301 202,221 201,825 200,027 2.01%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 3,438 - - - 3,438 -
Div Payout % - - 33.95% - - - 19.36% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 206,098 209,333 207,448 206,301 202,221 201,825 200,027 2.01%
NOSH 57,249 57,351 57,306 57,305 57,286 57,336 57,314 -0.07%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 1.76% 2.93% 2.54% 3.24% 2.99% 2.33% 4.73% -
ROE 3.05% 5.17% 4.88% 6.49% 5.58% 4.52% 8.88% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 626.90 644.21 696.32 721.19 658.06 684.55 659.81 -3.35%
EPS 10.98 18.88 17.67 23.36 19.68 15.92 30.99 -49.89%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.60 3.65 3.62 3.60 3.53 3.52 3.49 2.08%
Adjusted Per Share Value based on latest NOSH - 57,330
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 588.36 605.68 654.16 677.51 618.00 643.44 619.94 -3.42%
EPS 10.30 17.75 16.60 21.95 18.48 14.96 29.12 -49.95%
DPS 0.00 0.00 5.64 0.00 0.00 0.00 5.64 -
NAPS 3.3787 3.4317 3.4008 3.382 3.3151 3.3086 3.2791 2.01%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 2.88 2.70 3.10 2.65 2.67 2.94 2.71 -
P/RPS 0.46 0.42 0.45 0.37 0.41 0.43 0.41 7.96%
P/EPS 26.23 14.30 17.54 11.34 13.57 18.47 8.74 107.92%
EY 3.81 6.99 5.70 8.82 7.37 5.41 11.44 -51.92%
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.21 -
P/NAPS 0.80 0.74 0.86 0.74 0.76 0.84 0.78 1.70%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 28/01/16 27/10/15 31/07/15 24/04/15 28/01/15 17/10/14 31/07/14 -
Price 2.56 2.81 3.08 3.10 2.65 2.67 2.86 -
P/RPS 0.41 0.44 0.44 0.43 0.40 0.39 0.43 -3.12%
P/EPS 23.32 14.88 17.43 13.27 13.47 16.77 9.23 85.39%
EY 4.29 6.72 5.74 7.54 7.43 5.96 10.84 -46.06%
DY 0.00 0.00 1.95 0.00 0.00 0.00 2.10 -
P/NAPS 0.71 0.77 0.85 0.86 0.75 0.76 0.82 -9.14%

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