[SUIWAH] QoQ Annualized Quarter Result on 31-Aug-2014 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
17-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -48.62%
YoY- -32.24%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 399,036 413,282 376,978 392,496 378,165 381,513 352,678 8.58%
PBT 16,278 18,486 16,398 13,280 14,845 16,585 14,988 5.66%
Tax -6,143 -5,088 -5,118 -4,152 3,056 -686 -1,802 126.67%
NP 10,135 13,398 11,280 9,128 17,901 15,898 13,186 -16.10%
-
NP to SH 10,127 13,386 11,274 9,128 17,764 15,720 13,194 -16.18%
-
Tax Rate 37.74% 27.52% 31.21% 31.27% -20.59% 4.14% 12.02% -
Total Cost 388,901 399,884 365,698 383,368 360,264 365,614 339,492 9.49%
-
Net Worth 207,448 206,301 202,221 201,825 200,027 193,729 188,567 6.57%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 3,438 - - - 3,438 - - -
Div Payout % 33.95% - - - 19.36% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 207,448 206,301 202,221 201,825 200,027 193,729 188,567 6.57%
NOSH 57,306 57,305 57,286 57,336 57,314 57,316 57,315 -0.01%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 2.54% 3.24% 2.99% 2.33% 4.73% 4.17% 3.74% -
ROE 4.88% 6.49% 5.58% 4.52% 8.88% 8.11% 7.00% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 696.32 721.19 658.06 684.55 659.81 665.63 615.33 8.60%
EPS 17.67 23.36 19.68 15.92 30.99 27.43 23.02 -16.17%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.62 3.60 3.53 3.52 3.49 3.38 3.29 6.58%
Adjusted Per Share Value based on latest NOSH - 57,336
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 654.16 677.51 618.00 643.44 619.94 625.43 578.16 8.59%
EPS 16.60 21.95 18.48 14.96 29.12 25.77 21.63 -16.18%
DPS 5.64 0.00 0.00 0.00 5.64 0.00 0.00 -
NAPS 3.4008 3.382 3.3151 3.3086 3.2791 3.1759 3.0913 6.57%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 3.10 2.65 2.67 2.94 2.71 2.35 2.08 -
P/RPS 0.45 0.37 0.41 0.43 0.41 0.35 0.34 20.56%
P/EPS 17.54 11.34 13.57 18.47 8.74 8.57 9.04 55.62%
EY 5.70 8.82 7.37 5.41 11.44 11.67 11.07 -35.78%
DY 1.94 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.86 0.74 0.76 0.84 0.78 0.70 0.63 23.08%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 31/07/15 24/04/15 28/01/15 17/10/14 31/07/14 30/04/14 23/01/14 -
Price 3.08 3.10 2.65 2.67 2.86 2.93 1.97 -
P/RPS 0.44 0.43 0.40 0.39 0.43 0.44 0.32 23.67%
P/EPS 17.43 13.27 13.47 16.77 9.23 10.68 8.56 60.72%
EY 5.74 7.54 7.43 5.96 10.84 9.36 11.69 -37.78%
DY 1.95 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.85 0.86 0.75 0.76 0.82 0.87 0.60 26.16%

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