[SUIWAH] QoQ Annualized Quarter Result on 29-Feb-2016 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ-0.0%
YoY- -55.19%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 377,500 386,336 375,834 384,509 384,509 358,898 369,464 1.73%
PBT 14,002 12,516 12,430 9,770 9,770 10,352 15,568 -8.11%
Tax -5,094 -5,024 -4,809 -3,744 -3,744 -4,046 -4,728 6.13%
NP 8,908 7,492 7,621 6,026 6,026 6,306 10,840 -14.51%
-
NP to SH 8,912 7,496 7,628 5,998 5,998 6,286 10,828 -14.40%
-
Tax Rate 36.38% 40.14% 38.69% 38.32% 38.32% 39.08% 30.37% -
Total Cost 368,592 378,844 368,213 378,482 378,482 352,592 358,624 2.21%
-
Net Worth 215,263 214,908 212,994 207,205 0 206,098 209,333 2.25%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div - - 2,003 - - - - -
Div Payout % - - 26.27% - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 215,263 214,908 212,994 207,205 0 206,098 209,333 2.25%
NOSH 61,000 57,308 57,256 57,239 57,239 57,249 57,351 5.04%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 2.36% 1.94% 2.03% 1.57% 1.57% 1.76% 2.93% -
ROE 4.14% 3.49% 3.58% 2.90% 0.00% 3.05% 5.17% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 659.38 674.13 656.40 671.76 671.76 626.90 644.21 1.87%
EPS 15.56 13.08 13.32 10.48 10.48 10.98 18.88 -14.31%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.75 3.72 3.62 0.00 3.60 3.65 2.39%
Adjusted Per Share Value based on latest NOSH - 57,172
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 618.85 633.34 616.12 630.34 630.34 588.36 605.68 1.73%
EPS 14.61 12.29 12.50 9.83 9.83 10.30 17.75 -14.40%
DPS 0.00 0.00 3.29 0.00 0.00 0.00 0.00 -
NAPS 3.5289 3.5231 3.4917 3.3968 0.00 3.3787 3.4317 2.25%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 2.28 2.32 2.40 2.57 2.57 2.88 2.70 -
P/RPS 0.35 0.34 0.37 0.38 0.38 0.46 0.42 -13.55%
P/EPS 14.65 17.74 18.01 24.52 24.52 26.23 14.30 1.95%
EY 6.83 5.64 5.55 4.08 4.08 3.81 6.99 -1.83%
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.65 0.71 0.00 0.80 0.74 -14.29%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 24/01/17 28/10/16 29/07/16 29/04/16 - 28/01/16 27/10/15 -
Price 2.47 2.41 2.35 2.50 0.00 2.56 2.81 -
P/RPS 0.37 0.36 0.36 0.37 0.00 0.41 0.44 -12.92%
P/EPS 15.87 18.43 17.64 23.85 0.00 23.32 14.88 5.27%
EY 6.30 5.43 5.67 4.19 0.00 4.29 6.72 -5.02%
DY 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.63 0.69 0.00 0.71 0.77 -11.58%

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