[SUIWAH] QoQ Annualized Quarter Result on 30-Nov-2016 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 18.89%
YoY- 41.78%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 422,816 397,260 405,109 377,500 386,336 375,834 384,509 6.51%
PBT 18,688 13,663 14,245 14,002 12,516 12,430 9,770 53.90%
Tax -5,900 -3,919 -4,944 -5,094 -5,024 -4,809 -3,744 35.30%
NP 12,788 9,744 9,301 8,908 7,492 7,621 6,026 64.91%
-
NP to SH 12,788 9,550 9,305 8,912 7,496 7,628 5,998 65.42%
-
Tax Rate 31.57% 28.68% 34.71% 36.38% 40.14% 38.69% 38.32% -
Total Cost 410,028 387,516 395,808 368,592 378,844 368,213 378,482 5.46%
-
Net Worth 180,910 221,557 219,267 215,263 214,908 212,994 207,205 -8.62%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 572 - - - 2,003 - -
Div Payout % - 5.99% - - - 26.27% - -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 180,910 221,557 219,267 215,263 214,908 212,994 207,205 -8.62%
NOSH 61,000 61,000 61,000 61,000 57,308 57,256 57,239 4.32%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 3.02% 2.45% 2.30% 2.36% 1.94% 2.03% 1.57% -
ROE 7.07% 4.31% 4.24% 4.14% 3.49% 3.58% 2.90% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 738.54 693.90 707.61 659.38 674.13 656.40 671.76 6.50%
EPS 22.32 16.68 16.25 15.56 13.08 13.32 10.48 65.30%
DPS 0.00 1.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.16 3.87 3.83 3.76 3.75 3.72 3.62 -8.63%
Adjusted Per Share Value based on latest NOSH - 61,000
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 693.14 651.25 664.11 618.85 633.34 616.12 630.34 6.51%
EPS 20.96 15.66 15.25 14.61 12.29 12.50 9.83 65.43%
DPS 0.00 0.94 0.00 0.00 0.00 3.29 0.00 -
NAPS 2.9657 3.6321 3.5945 3.5289 3.5231 3.4917 3.3968 -8.62%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 2.85 2.52 2.60 2.28 2.32 2.40 2.57 -
P/RPS 0.39 0.36 0.37 0.35 0.34 0.37 0.38 1.74%
P/EPS 12.76 15.11 16.00 14.65 17.74 18.01 24.52 -35.22%
EY 7.84 6.62 6.25 6.83 5.64 5.55 4.08 54.37%
DY 0.00 0.40 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.90 0.65 0.68 0.61 0.62 0.65 0.71 17.07%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 29/07/16 29/04/16 -
Price 2.71 2.95 2.60 2.47 2.41 2.35 2.50 -
P/RPS 0.37 0.43 0.37 0.37 0.36 0.36 0.37 0.00%
P/EPS 12.13 17.68 16.00 15.87 18.43 17.64 23.85 -36.20%
EY 8.24 5.65 6.25 6.30 5.43 5.67 4.19 56.77%
DY 0.00 0.34 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.86 0.76 0.68 0.66 0.64 0.63 0.69 15.76%

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