[SUIWAH] QoQ Annualized Quarter Result on 31-May-2016 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 27.16%
YoY- -24.68%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 405,109 377,500 386,336 375,834 384,509 384,509 358,898 10.18%
PBT 14,245 14,002 12,516 12,430 9,770 9,770 10,352 29.11%
Tax -4,944 -5,094 -5,024 -4,809 -3,744 -3,744 -4,046 17.40%
NP 9,301 8,908 7,492 7,621 6,026 6,026 6,306 36.48%
-
NP to SH 9,305 8,912 7,496 7,628 5,998 5,998 6,286 36.88%
-
Tax Rate 34.71% 36.38% 40.14% 38.69% 38.32% 38.32% 39.08% -
Total Cost 395,808 368,592 378,844 368,213 378,482 378,482 352,592 9.69%
-
Net Worth 219,267 215,263 214,908 212,994 207,205 0 206,098 5.08%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div - - - 2,003 - - - -
Div Payout % - - - 26.27% - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 219,267 215,263 214,908 212,994 207,205 0 206,098 5.08%
NOSH 61,000 61,000 57,308 57,256 57,239 57,239 57,249 5.21%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 2.30% 2.36% 1.94% 2.03% 1.57% 1.57% 1.76% -
ROE 4.24% 4.14% 3.49% 3.58% 2.90% 0.00% 3.05% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 707.61 659.38 674.13 656.40 671.76 671.76 626.90 10.17%
EPS 16.25 15.56 13.08 13.32 10.48 10.48 10.98 36.85%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 3.83 3.76 3.75 3.72 3.62 0.00 3.60 5.08%
Adjusted Per Share Value based on latest NOSH - 57,263
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 664.11 618.85 633.34 616.12 630.34 630.34 588.36 10.17%
EPS 15.25 14.61 12.29 12.50 9.83 9.83 10.30 36.90%
DPS 0.00 0.00 0.00 3.29 0.00 0.00 0.00 -
NAPS 3.5945 3.5289 3.5231 3.4917 3.3968 0.00 3.3787 5.08%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 2.60 2.28 2.32 2.40 2.57 2.57 2.88 -
P/RPS 0.37 0.35 0.34 0.37 0.38 0.38 0.46 -15.99%
P/EPS 16.00 14.65 17.74 18.01 24.52 24.52 26.23 -32.67%
EY 6.25 6.83 5.64 5.55 4.08 4.08 3.81 48.61%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.62 0.65 0.71 0.00 0.80 -12.19%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/04/17 24/01/17 28/10/16 29/07/16 29/04/16 - 28/01/16 -
Price 2.60 2.47 2.41 2.35 2.50 0.00 2.56 -
P/RPS 0.37 0.37 0.36 0.36 0.37 0.00 0.41 -7.88%
P/EPS 16.00 15.87 18.43 17.64 23.85 0.00 23.32 -26.03%
EY 6.25 6.30 5.43 5.67 4.19 0.00 4.29 35.14%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.64 0.63 0.69 0.00 0.71 -3.39%

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