[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2017 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 4.41%
YoY- 55.12%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 402,222 422,816 397,260 405,109 377,500 386,336 375,834 4.62%
PBT 14,354 18,688 13,663 14,245 14,002 12,516 12,430 10.06%
Tax -5,046 -5,900 -3,919 -4,944 -5,094 -5,024 -4,809 3.25%
NP 9,308 12,788 9,744 9,301 8,908 7,492 7,621 14.24%
-
NP to SH 9,308 12,788 9,550 9,305 8,912 7,496 7,628 14.17%
-
Tax Rate 35.15% 31.57% 28.68% 34.71% 36.38% 40.14% 38.69% -
Total Cost 392,914 410,028 387,516 395,808 368,592 378,844 368,213 4.41%
-
Net Worth 181,482 180,910 221,557 219,267 215,263 214,908 212,994 -10.11%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - 572 - - - 2,003 -
Div Payout % - - 5.99% - - - 26.27% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 181,482 180,910 221,557 219,267 215,263 214,908 212,994 -10.11%
NOSH 61,000 61,000 61,000 61,000 61,000 57,308 57,256 4.30%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 2.31% 3.02% 2.45% 2.30% 2.36% 1.94% 2.03% -
ROE 5.13% 7.07% 4.31% 4.24% 4.14% 3.49% 3.58% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 702.57 738.54 693.90 707.61 659.38 674.13 656.40 4.63%
EPS 16.26 22.32 16.68 16.25 15.56 13.08 13.32 14.20%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.50 -
NAPS 3.17 3.16 3.87 3.83 3.76 3.75 3.72 -10.10%
Adjusted Per Share Value based on latest NOSH - 61,000
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 659.38 693.14 651.25 664.11 618.85 633.34 616.12 4.62%
EPS 15.26 20.96 15.66 15.25 14.61 12.29 12.50 14.21%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 3.29 -
NAPS 2.9751 2.9657 3.6321 3.5945 3.5289 3.5231 3.4917 -10.11%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 2.65 2.85 2.52 2.60 2.28 2.32 2.40 -
P/RPS 0.38 0.39 0.36 0.37 0.35 0.34 0.37 1.79%
P/EPS 16.30 12.76 15.11 16.00 14.65 17.74 18.01 -6.42%
EY 6.14 7.84 6.62 6.25 6.83 5.64 5.55 6.96%
DY 0.00 0.00 0.40 0.00 0.00 0.00 1.46 -
P/NAPS 0.84 0.90 0.65 0.68 0.61 0.62 0.65 18.62%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 25/01/18 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 29/07/16 -
Price 2.50 2.71 2.95 2.60 2.47 2.41 2.35 -
P/RPS 0.36 0.37 0.43 0.37 0.37 0.36 0.36 0.00%
P/EPS 15.38 12.13 17.68 16.00 15.87 18.43 17.64 -8.72%
EY 6.50 8.24 5.65 6.25 6.30 5.43 5.67 9.52%
DY 0.00 0.00 0.34 0.00 0.00 0.00 1.49 -
P/NAPS 0.79 0.86 0.76 0.68 0.66 0.64 0.63 16.26%

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