[SUIWAH] QoQ Cumulative Quarter Result on 29-Feb-2016 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ-0.0%
YoY- -55.19%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 188,750 96,584 375,834 288,382 288,382 179,449 92,366 76.96%
PBT 7,001 3,129 12,430 7,328 7,328 5,176 3,892 59.82%
Tax -2,547 -1,256 -4,809 -2,808 -2,808 -2,023 -1,182 84.62%
NP 4,454 1,873 7,621 4,520 4,520 3,153 2,710 48.71%
-
NP to SH 4,456 1,874 7,628 4,499 4,499 3,143 2,707 48.89%
-
Tax Rate 36.38% 40.14% 38.69% 38.32% 38.32% 39.08% 30.37% -
Total Cost 184,296 94,711 368,213 283,862 283,862 176,296 89,656 77.80%
-
Net Worth 215,263 214,908 212,994 207,205 0 206,098 209,333 2.25%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div - - 2,003 - - - - -
Div Payout % - - 26.27% - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 215,263 214,908 212,994 207,205 0 206,098 209,333 2.25%
NOSH 61,000 57,308 57,256 57,239 57,239 57,249 57,351 5.04%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 2.36% 1.94% 2.03% 1.57% 1.57% 1.76% 2.93% -
ROE 2.07% 0.87% 3.58% 2.17% 0.00% 1.53% 1.29% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 329.69 168.53 656.40 503.82 503.82 313.45 161.05 77.21%
EPS 7.78 3.27 13.32 7.86 7.86 5.49 4.72 49.05%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.75 3.72 3.62 0.00 3.60 3.65 2.39%
Adjusted Per Share Value based on latest NOSH - 57,172
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 309.43 158.33 616.12 472.76 472.76 294.18 151.42 76.96%
EPS 7.30 3.07 12.50 7.38 7.38 5.15 4.44 48.75%
DPS 0.00 0.00 3.29 0.00 0.00 0.00 0.00 -
NAPS 3.5289 3.5231 3.4917 3.3968 0.00 3.3787 3.4317 2.25%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 2.28 2.32 2.40 2.57 2.57 2.88 2.70 -
P/RPS 0.69 1.38 0.37 0.51 0.51 0.92 1.68 -50.87%
P/EPS 29.29 70.95 18.01 32.70 32.70 52.46 57.20 -41.40%
EY 3.41 1.41 5.55 3.06 3.06 1.91 1.75 70.36%
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.65 0.71 0.00 0.80 0.74 -14.29%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 24/01/17 28/10/16 29/07/16 29/04/16 - 28/01/16 27/10/15 -
Price 2.47 2.41 2.35 2.50 0.00 2.56 2.81 -
P/RPS 0.75 1.43 0.36 0.50 0.00 0.82 1.74 -48.93%
P/EPS 31.73 73.70 17.64 31.81 0.00 46.63 59.53 -39.50%
EY 3.15 1.36 5.67 3.14 0.00 2.14 1.68 65.21%
DY 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.63 0.69 0.00 0.71 0.77 -11.58%

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