[SUIWAH] QoQ Cumulative Quarter Result on 28-Feb-2014 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 78.72%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 188,489 98,124 378,165 286,135 176,339 92,119 372,335 -36.45%
PBT 8,199 3,320 14,845 12,439 7,494 4,862 19,187 -43.23%
Tax -2,559 -1,038 3,056 -515 -901 -1,495 -5,490 -39.85%
NP 5,640 2,282 17,901 11,924 6,593 3,367 13,697 -44.62%
-
NP to SH 5,637 2,282 17,764 11,790 6,597 3,368 13,891 -45.15%
-
Tax Rate 31.21% 31.27% -20.59% 4.14% 12.02% 30.75% 28.61% -
Total Cost 182,849 95,842 360,264 274,211 169,746 88,752 358,638 -36.15%
-
Net Worth 202,221 201,825 200,027 193,729 188,567 189,020 185,801 5.80%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 3,438 - - - 3,440 -
Div Payout % - - 19.36% - - - 24.77% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 202,221 201,825 200,027 193,729 188,567 189,020 185,801 5.80%
NOSH 57,286 57,336 57,314 57,316 57,315 57,278 57,346 -0.06%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 2.99% 2.33% 4.73% 4.17% 3.74% 3.66% 3.68% -
ROE 2.79% 1.13% 8.88% 6.09% 3.50% 1.78% 7.48% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 329.03 171.14 659.81 499.22 307.66 160.83 649.28 -36.41%
EPS 9.84 3.98 30.99 20.57 11.51 5.88 24.23 -45.13%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.53 3.52 3.49 3.38 3.29 3.30 3.24 5.87%
Adjusted Per Share Value based on latest NOSH - 57,339
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 309.00 160.86 619.94 469.07 289.08 151.01 610.39 -36.45%
EPS 9.24 3.74 29.12 19.33 10.81 5.52 22.77 -45.15%
DPS 0.00 0.00 5.64 0.00 0.00 0.00 5.64 -
NAPS 3.3151 3.3086 3.2791 3.1759 3.0913 3.0987 3.0459 5.80%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 2.67 2.94 2.71 2.35 2.08 1.88 1.74 -
P/RPS 0.81 1.72 0.41 0.47 0.68 1.17 0.27 107.86%
P/EPS 27.13 73.87 8.74 11.42 18.07 31.97 7.18 142.39%
EY 3.69 1.35 11.44 8.75 5.53 3.13 13.92 -58.70%
DY 0.00 0.00 2.21 0.00 0.00 0.00 3.45 -
P/NAPS 0.76 0.84 0.78 0.70 0.63 0.57 0.54 25.56%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/01/15 17/10/14 31/07/14 30/04/14 23/01/14 29/10/13 29/07/13 -
Price 2.65 2.67 2.86 2.93 1.97 1.84 1.84 -
P/RPS 0.81 1.56 0.43 0.59 0.64 1.14 0.28 102.89%
P/EPS 26.93 67.09 9.23 14.24 17.12 31.29 7.60 132.24%
EY 3.71 1.49 10.84 7.02 5.84 3.20 13.16 -56.97%
DY 0.00 0.00 2.10 0.00 0.00 0.00 3.26 -
P/NAPS 0.75 0.76 0.82 0.87 0.60 0.56 0.57 20.05%

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