[SUIWAH] QoQ Cumulative Quarter Result on 28-Feb-2015 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 78.11%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 179,449 92,366 399,036 309,962 188,489 98,124 378,165 -39.13%
PBT 5,176 3,892 16,278 13,865 8,199 3,320 14,845 -50.42%
Tax -2,023 -1,182 -6,143 -3,816 -2,559 -1,038 3,056 -
NP 3,153 2,710 10,135 10,049 5,640 2,282 17,901 -68.54%
-
NP to SH 3,143 2,707 10,127 10,040 5,637 2,282 17,764 -68.45%
-
Tax Rate 39.08% 30.37% 37.74% 27.52% 31.21% 31.27% -20.59% -
Total Cost 176,296 89,656 388,901 299,913 182,849 95,842 360,264 -37.87%
-
Net Worth 206,098 209,333 207,448 206,301 202,221 201,825 200,027 2.01%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 3,438 - - - 3,438 -
Div Payout % - - 33.95% - - - 19.36% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 206,098 209,333 207,448 206,301 202,221 201,825 200,027 2.01%
NOSH 57,249 57,351 57,306 57,305 57,286 57,336 57,314 -0.07%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 1.76% 2.93% 2.54% 3.24% 2.99% 2.33% 4.73% -
ROE 1.53% 1.29% 4.88% 4.87% 2.79% 1.13% 8.88% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 313.45 161.05 696.32 540.89 329.03 171.14 659.81 -39.08%
EPS 5.49 4.72 17.67 17.52 9.84 3.98 30.99 -68.42%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.60 3.65 3.62 3.60 3.53 3.52 3.49 2.08%
Adjusted Per Share Value based on latest NOSH - 57,330
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 294.18 151.42 654.16 508.13 309.00 160.86 619.94 -39.13%
EPS 5.15 4.44 16.60 16.46 9.24 3.74 29.12 -68.45%
DPS 0.00 0.00 5.64 0.00 0.00 0.00 5.64 -
NAPS 3.3787 3.4317 3.4008 3.382 3.3151 3.3086 3.2791 2.01%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 2.88 2.70 3.10 2.65 2.67 2.94 2.71 -
P/RPS 0.92 1.68 0.45 0.49 0.81 1.72 0.41 71.31%
P/EPS 52.46 57.20 17.54 15.13 27.13 73.87 8.74 229.91%
EY 1.91 1.75 5.70 6.61 3.69 1.35 11.44 -69.64%
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.21 -
P/NAPS 0.80 0.74 0.86 0.74 0.76 0.84 0.78 1.70%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 28/01/16 27/10/15 31/07/15 24/04/15 28/01/15 17/10/14 31/07/14 -
Price 2.56 2.81 3.08 3.10 2.65 2.67 2.86 -
P/RPS 0.82 1.74 0.44 0.57 0.81 1.56 0.43 53.71%
P/EPS 46.63 59.53 17.43 17.69 26.93 67.09 9.23 194.13%
EY 2.14 1.68 5.74 5.65 3.71 1.49 10.84 -66.06%
DY 0.00 0.00 1.95 0.00 0.00 0.00 2.10 -
P/NAPS 0.71 0.77 0.85 0.86 0.75 0.76 0.82 -9.14%

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