[SUIWAH] QoQ Annualized Quarter Result on 31-Aug-2015 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 6.92%
YoY- 18.62%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 384,509 384,509 358,898 369,464 399,036 413,282 376,978 1.59%
PBT 9,770 9,770 10,352 15,568 16,278 18,486 16,398 -33.93%
Tax -3,744 -3,744 -4,046 -4,728 -6,143 -5,088 -5,118 -22.13%
NP 6,026 6,026 6,306 10,840 10,135 13,398 11,280 -39.45%
-
NP to SH 5,998 5,998 6,286 10,828 10,127 13,386 11,274 -39.65%
-
Tax Rate 38.32% 38.32% 39.08% 30.37% 37.74% 27.52% 31.21% -
Total Cost 378,482 378,482 352,592 358,624 388,901 399,884 365,698 2.78%
-
Net Worth 207,205 0 206,098 209,333 207,448 206,301 202,221 1.96%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - 3,438 - - -
Div Payout % - - - - 33.95% - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 207,205 0 206,098 209,333 207,448 206,301 202,221 1.96%
NOSH 57,239 57,239 57,249 57,351 57,306 57,305 57,286 -0.06%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 1.57% 1.57% 1.76% 2.93% 2.54% 3.24% 2.99% -
ROE 2.90% 0.00% 3.05% 5.17% 4.88% 6.49% 5.58% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 671.76 671.76 626.90 644.21 696.32 721.19 658.06 1.66%
EPS 10.48 10.48 10.98 18.88 17.67 23.36 19.68 -39.61%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.62 0.00 3.60 3.65 3.62 3.60 3.53 2.03%
Adjusted Per Share Value based on latest NOSH - 57,351
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 630.34 630.34 588.36 605.68 654.16 677.51 618.00 1.59%
EPS 9.83 9.83 10.30 17.75 16.60 21.95 18.48 -39.66%
DPS 0.00 0.00 0.00 0.00 5.64 0.00 0.00 -
NAPS 3.3968 0.00 3.3787 3.4317 3.4008 3.382 3.3151 1.96%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 2.57 2.57 2.88 2.70 3.10 2.65 2.67 -
P/RPS 0.38 0.38 0.46 0.42 0.45 0.37 0.41 -5.90%
P/EPS 24.52 24.52 26.23 14.30 17.54 11.34 13.57 60.57%
EY 4.08 4.08 3.81 6.99 5.70 8.82 7.37 -37.70%
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.71 0.00 0.80 0.74 0.86 0.74 0.76 -5.30%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/04/16 - 28/01/16 27/10/15 31/07/15 24/04/15 28/01/15 -
Price 2.50 0.00 2.56 2.81 3.08 3.10 2.65 -
P/RPS 0.37 0.00 0.41 0.44 0.44 0.43 0.40 -6.04%
P/EPS 23.85 0.00 23.32 14.88 17.43 13.27 13.47 57.98%
EY 4.19 0.00 4.29 6.72 5.74 7.54 7.43 -36.77%
DY 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 0.69 0.00 0.71 0.77 0.85 0.86 0.75 -6.45%

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