[SUIWAH] QoQ Cumulative Quarter Result on 30-Nov-2015 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 16.11%
YoY- -44.24%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 375,834 288,382 288,382 179,449 92,366 399,036 309,962 16.59%
PBT 12,430 7,328 7,328 5,176 3,892 16,278 13,865 -8.33%
Tax -4,809 -2,808 -2,808 -2,023 -1,182 -6,143 -3,816 20.24%
NP 7,621 4,520 4,520 3,153 2,710 10,135 10,049 -19.78%
-
NP to SH 7,628 4,499 4,499 3,143 2,707 10,127 10,040 -19.66%
-
Tax Rate 38.69% 38.32% 38.32% 39.08% 30.37% 37.74% 27.52% -
Total Cost 368,213 283,862 283,862 176,296 89,656 388,901 299,913 17.76%
-
Net Worth 212,994 207,205 0 206,098 209,333 207,448 206,301 2.57%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 2,003 - - - - 3,438 - -
Div Payout % 26.27% - - - - 33.95% - -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 212,994 207,205 0 206,098 209,333 207,448 206,301 2.57%
NOSH 57,256 57,239 57,239 57,249 57,351 57,306 57,305 -0.06%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 2.03% 1.57% 1.57% 1.76% 2.93% 2.54% 3.24% -
ROE 3.58% 2.17% 0.00% 1.53% 1.29% 4.88% 4.87% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 656.40 503.82 503.82 313.45 161.05 696.32 540.89 16.67%
EPS 13.32 7.86 7.86 5.49 4.72 17.67 17.52 -19.62%
DPS 3.50 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.72 3.62 0.00 3.60 3.65 3.62 3.60 2.64%
Adjusted Per Share Value based on latest NOSH - 57,500
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 616.12 472.76 472.76 294.18 151.42 654.16 508.13 16.59%
EPS 12.50 7.38 7.38 5.15 4.44 16.60 16.46 -19.69%
DPS 3.29 0.00 0.00 0.00 0.00 5.64 0.00 -
NAPS 3.4917 3.3968 0.00 3.3787 3.4317 3.4008 3.382 2.57%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.40 2.57 2.57 2.88 2.70 3.10 2.65 -
P/RPS 0.37 0.51 0.51 0.92 1.68 0.45 0.49 -20.05%
P/EPS 18.01 32.70 32.70 52.46 57.20 17.54 15.13 14.89%
EY 5.55 3.06 3.06 1.91 1.75 5.70 6.61 -13.00%
DY 1.46 0.00 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.65 0.71 0.00 0.80 0.74 0.86 0.74 -9.81%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 29/07/16 29/04/16 - 28/01/16 27/10/15 31/07/15 24/04/15 -
Price 2.35 2.50 0.00 2.56 2.81 3.08 3.10 -
P/RPS 0.36 0.50 0.00 0.82 1.74 0.44 0.57 -30.66%
P/EPS 17.64 31.81 0.00 46.63 59.53 17.43 17.69 -0.22%
EY 5.67 3.14 0.00 2.14 1.68 5.74 5.65 0.28%
DY 1.49 0.00 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 0.63 0.69 0.00 0.71 0.77 0.85 0.86 -21.96%

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