[SUIWAH] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 50.67%
YoY- 27.88%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 309,962 188,489 98,124 378,165 286,135 176,339 92,119 125.04%
PBT 13,865 8,199 3,320 14,845 12,439 7,494 4,862 101.48%
Tax -3,816 -2,559 -1,038 3,056 -515 -901 -1,495 87.09%
NP 10,049 5,640 2,282 17,901 11,924 6,593 3,367 107.70%
-
NP to SH 10,040 5,637 2,282 17,764 11,790 6,597 3,368 107.54%
-
Tax Rate 27.52% 31.21% 31.27% -20.59% 4.14% 12.02% 30.75% -
Total Cost 299,913 182,849 95,842 360,264 274,211 169,746 88,752 125.69%
-
Net Worth 206,301 202,221 201,825 200,027 193,729 188,567 189,020 6.02%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 3,438 - - - -
Div Payout % - - - 19.36% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 206,301 202,221 201,825 200,027 193,729 188,567 189,020 6.02%
NOSH 57,305 57,286 57,336 57,314 57,316 57,315 57,278 0.03%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 3.24% 2.99% 2.33% 4.73% 4.17% 3.74% 3.66% -
ROE 4.87% 2.79% 1.13% 8.88% 6.09% 3.50% 1.78% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 540.89 329.03 171.14 659.81 499.22 307.66 160.83 124.97%
EPS 17.52 9.84 3.98 30.99 20.57 11.51 5.88 107.47%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.60 3.53 3.52 3.49 3.38 3.29 3.30 5.98%
Adjusted Per Share Value based on latest NOSH - 57,311
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 508.13 309.00 160.86 619.94 469.07 289.08 151.01 125.04%
EPS 16.46 9.24 3.74 29.12 19.33 10.81 5.52 107.58%
DPS 0.00 0.00 0.00 5.64 0.00 0.00 0.00 -
NAPS 3.382 3.3151 3.3086 3.2791 3.1759 3.0913 3.0987 6.02%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.65 2.67 2.94 2.71 2.35 2.08 1.88 -
P/RPS 0.49 0.81 1.72 0.41 0.47 0.68 1.17 -44.11%
P/EPS 15.13 27.13 73.87 8.74 11.42 18.07 31.97 -39.35%
EY 6.61 3.69 1.35 11.44 8.75 5.53 3.13 64.82%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.84 0.78 0.70 0.63 0.57 19.06%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 24/04/15 28/01/15 17/10/14 31/07/14 30/04/14 23/01/14 29/10/13 -
Price 3.10 2.65 2.67 2.86 2.93 1.97 1.84 -
P/RPS 0.57 0.81 1.56 0.43 0.59 0.64 1.14 -37.08%
P/EPS 17.69 26.93 67.09 9.23 14.24 17.12 31.29 -31.69%
EY 5.65 3.71 1.49 10.84 7.02 5.84 3.20 46.23%
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.76 0.82 0.87 0.60 0.56 33.21%

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