[SUIWAH] QoQ Cumulative Quarter Result on 31-Aug-2015 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -73.27%
YoY- 18.62%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 288,382 288,382 179,449 92,366 399,036 309,962 188,489 40.54%
PBT 7,328 7,328 5,176 3,892 16,278 13,865 8,199 -8.59%
Tax -2,808 -2,808 -2,023 -1,182 -6,143 -3,816 -2,559 7.71%
NP 4,520 4,520 3,153 2,710 10,135 10,049 5,640 -16.23%
-
NP to SH 4,499 4,499 3,143 2,707 10,127 10,040 5,637 -16.51%
-
Tax Rate 38.32% 38.32% 39.08% 30.37% 37.74% 27.52% 31.21% -
Total Cost 283,862 283,862 176,296 89,656 388,901 299,913 182,849 42.19%
-
Net Worth 207,205 0 206,098 209,333 207,448 206,301 202,221 1.96%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - 3,438 - - -
Div Payout % - - - - 33.95% - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 207,205 0 206,098 209,333 207,448 206,301 202,221 1.96%
NOSH 57,239 57,239 57,249 57,351 57,306 57,305 57,286 -0.06%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 1.57% 1.57% 1.76% 2.93% 2.54% 3.24% 2.99% -
ROE 2.17% 0.00% 1.53% 1.29% 4.88% 4.87% 2.79% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 503.82 503.82 313.45 161.05 696.32 540.89 329.03 40.64%
EPS 7.86 7.86 5.49 4.72 17.67 17.52 9.84 -16.45%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.62 0.00 3.60 3.65 3.62 3.60 3.53 2.03%
Adjusted Per Share Value based on latest NOSH - 57,351
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 472.76 472.76 294.18 151.42 654.16 508.13 309.00 40.54%
EPS 7.38 7.38 5.15 4.44 16.60 16.46 9.24 -16.46%
DPS 0.00 0.00 0.00 0.00 5.64 0.00 0.00 -
NAPS 3.3968 0.00 3.3787 3.4317 3.4008 3.382 3.3151 1.96%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 2.57 2.57 2.88 2.70 3.10 2.65 2.67 -
P/RPS 0.51 0.51 0.92 1.68 0.45 0.49 0.81 -30.94%
P/EPS 32.70 32.70 52.46 57.20 17.54 15.13 27.13 16.12%
EY 3.06 3.06 1.91 1.75 5.70 6.61 3.69 -13.91%
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.71 0.00 0.80 0.74 0.86 0.74 0.76 -5.30%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/04/16 - 28/01/16 27/10/15 31/07/15 24/04/15 28/01/15 -
Price 2.50 0.00 2.56 2.81 3.08 3.10 2.65 -
P/RPS 0.50 0.00 0.82 1.74 0.44 0.57 0.81 -32.03%
P/EPS 31.81 0.00 46.63 59.53 17.43 17.69 26.93 14.25%
EY 3.14 0.00 2.14 1.68 5.74 5.65 3.71 -12.49%
DY 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 0.69 0.00 0.71 0.77 0.85 0.86 0.75 -6.45%

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