[SUIWAH] QoQ Cumulative Quarter Result on 30-Nov-2016 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 137.78%
YoY- 41.78%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 105,704 397,260 303,832 188,750 96,584 375,834 288,382 -48.68%
PBT 4,672 13,663 10,684 7,001 3,129 12,430 7,328 -25.86%
Tax -1,475 -3,919 -3,708 -2,547 -1,256 -4,809 -2,808 -34.82%
NP 3,197 9,744 6,976 4,454 1,873 7,621 4,520 -20.56%
-
NP to SH 3,197 9,550 6,979 4,456 1,874 7,628 4,499 -20.31%
-
Tax Rate 31.57% 28.68% 34.71% 36.38% 40.14% 38.69% 38.32% -
Total Cost 102,507 387,516 296,856 184,296 94,711 368,213 283,862 -49.19%
-
Net Worth 180,910 221,557 219,267 215,263 214,908 212,994 207,205 -8.62%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 572 - - - 2,003 - -
Div Payout % - 5.99% - - - 26.27% - -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 180,910 221,557 219,267 215,263 214,908 212,994 207,205 -8.62%
NOSH 61,000 61,000 61,000 61,000 57,308 57,256 57,239 4.32%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 3.02% 2.45% 2.30% 2.36% 1.94% 2.03% 1.57% -
ROE 1.77% 4.31% 3.18% 2.07% 0.87% 3.58% 2.17% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 184.64 693.90 530.71 329.69 168.53 656.40 503.82 -48.69%
EPS 5.58 16.68 12.19 7.78 3.27 13.32 7.86 -20.36%
DPS 0.00 1.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.16 3.87 3.83 3.76 3.75 3.72 3.62 -8.63%
Adjusted Per Share Value based on latest NOSH - 61,000
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 173.29 651.25 498.09 309.43 158.33 616.12 472.76 -48.68%
EPS 5.24 15.66 11.44 7.30 3.07 12.50 7.38 -20.36%
DPS 0.00 0.94 0.00 0.00 0.00 3.29 0.00 -
NAPS 2.9657 3.6321 3.5945 3.5289 3.5231 3.4917 3.3968 -8.62%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 2.85 2.52 2.60 2.28 2.32 2.40 2.57 -
P/RPS 1.54 0.36 0.49 0.69 1.38 0.37 0.51 108.49%
P/EPS 51.04 15.11 21.33 29.29 70.95 18.01 32.70 34.44%
EY 1.96 6.62 4.69 3.41 1.41 5.55 3.06 -25.63%
DY 0.00 0.40 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.90 0.65 0.68 0.61 0.62 0.65 0.71 17.07%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 29/07/16 29/04/16 -
Price 2.71 2.95 2.60 2.47 2.41 2.35 2.50 -
P/RPS 1.47 0.43 0.49 0.75 1.43 0.36 0.50 104.82%
P/EPS 48.53 17.68 21.33 31.73 73.70 17.64 31.81 32.42%
EY 2.06 5.65 4.69 3.15 1.36 5.67 3.14 -24.44%
DY 0.00 0.34 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.86 0.76 0.68 0.66 0.64 0.63 0.69 15.76%

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