[SUIWAH] QoQ Cumulative Quarter Result on 31-Aug-2014 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
17-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -87.15%
YoY- -32.24%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 399,036 309,962 188,489 98,124 378,165 286,135 176,339 72.44%
PBT 16,278 13,865 8,199 3,320 14,845 12,439 7,494 67.80%
Tax -6,143 -3,816 -2,559 -1,038 3,056 -515 -901 259.98%
NP 10,135 10,049 5,640 2,282 17,901 11,924 6,593 33.23%
-
NP to SH 10,127 10,040 5,637 2,282 17,764 11,790 6,597 33.10%
-
Tax Rate 37.74% 27.52% 31.21% 31.27% -20.59% 4.14% 12.02% -
Total Cost 388,901 299,913 182,849 95,842 360,264 274,211 169,746 73.87%
-
Net Worth 207,448 206,301 202,221 201,825 200,027 193,729 188,567 6.57%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 3,438 - - - 3,438 - - -
Div Payout % 33.95% - - - 19.36% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 207,448 206,301 202,221 201,825 200,027 193,729 188,567 6.57%
NOSH 57,306 57,305 57,286 57,336 57,314 57,316 57,315 -0.01%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 2.54% 3.24% 2.99% 2.33% 4.73% 4.17% 3.74% -
ROE 4.88% 4.87% 2.79% 1.13% 8.88% 6.09% 3.50% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 696.32 540.89 329.03 171.14 659.81 499.22 307.66 72.46%
EPS 17.67 17.52 9.84 3.98 30.99 20.57 11.51 33.11%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.62 3.60 3.53 3.52 3.49 3.38 3.29 6.58%
Adjusted Per Share Value based on latest NOSH - 57,336
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 654.16 508.13 309.00 160.86 619.94 469.07 289.08 72.44%
EPS 16.60 16.46 9.24 3.74 29.12 19.33 10.81 33.13%
DPS 5.64 0.00 0.00 0.00 5.64 0.00 0.00 -
NAPS 3.4008 3.382 3.3151 3.3086 3.2791 3.1759 3.0913 6.57%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 3.10 2.65 2.67 2.94 2.71 2.35 2.08 -
P/RPS 0.45 0.49 0.81 1.72 0.41 0.47 0.68 -24.07%
P/EPS 17.54 15.13 27.13 73.87 8.74 11.42 18.07 -1.96%
EY 5.70 6.61 3.69 1.35 11.44 8.75 5.53 2.04%
DY 1.94 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.86 0.74 0.76 0.84 0.78 0.70 0.63 23.08%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 31/07/15 24/04/15 28/01/15 17/10/14 31/07/14 30/04/14 23/01/14 -
Price 3.08 3.10 2.65 2.67 2.86 2.93 1.97 -
P/RPS 0.44 0.57 0.81 1.56 0.43 0.59 0.64 -22.12%
P/EPS 17.43 17.69 26.93 67.09 9.23 14.24 17.12 1.20%
EY 5.74 5.65 3.71 1.49 10.84 7.02 5.84 -1.14%
DY 1.95 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.85 0.86 0.75 0.76 0.82 0.87 0.60 26.16%

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