[SUIWAH] QoQ Cumulative Quarter Result on 31-May-2016 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 69.55%
YoY- -24.68%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 303,832 188,750 96,584 375,834 288,382 288,382 179,449 52.42%
PBT 10,684 7,001 3,129 12,430 7,328 7,328 5,176 78.61%
Tax -3,708 -2,547 -1,256 -4,809 -2,808 -2,808 -2,023 62.41%
NP 6,976 4,454 1,873 7,621 4,520 4,520 3,153 88.82%
-
NP to SH 6,979 4,456 1,874 7,628 4,499 4,499 3,143 89.36%
-
Tax Rate 34.71% 36.38% 40.14% 38.69% 38.32% 38.32% 39.08% -
Total Cost 296,856 184,296 94,711 368,213 283,862 283,862 176,296 51.75%
-
Net Worth 219,267 215,263 214,908 212,994 207,205 0 206,098 5.08%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div - - - 2,003 - - - -
Div Payout % - - - 26.27% - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 219,267 215,263 214,908 212,994 207,205 0 206,098 5.08%
NOSH 61,000 61,000 57,308 57,256 57,239 57,239 57,249 5.21%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 2.30% 2.36% 1.94% 2.03% 1.57% 1.57% 1.76% -
ROE 3.18% 2.07% 0.87% 3.58% 2.17% 0.00% 1.53% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 530.71 329.69 168.53 656.40 503.82 503.82 313.45 52.42%
EPS 12.19 7.78 3.27 13.32 7.86 7.86 5.49 89.36%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 3.83 3.76 3.75 3.72 3.62 0.00 3.60 5.08%
Adjusted Per Share Value based on latest NOSH - 57,263
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 498.09 309.43 158.33 616.12 472.76 472.76 294.18 52.42%
EPS 11.44 7.30 3.07 12.50 7.38 7.38 5.15 89.42%
DPS 0.00 0.00 0.00 3.29 0.00 0.00 0.00 -
NAPS 3.5945 3.5289 3.5231 3.4917 3.3968 0.00 3.3787 5.08%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 2.60 2.28 2.32 2.40 2.57 2.57 2.88 -
P/RPS 0.49 0.69 1.38 0.37 0.51 0.51 0.92 -39.60%
P/EPS 21.33 29.29 70.95 18.01 32.70 32.70 52.46 -51.34%
EY 4.69 3.41 1.41 5.55 3.06 3.06 1.91 105.24%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.62 0.65 0.71 0.00 0.80 -12.19%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/04/17 24/01/17 28/10/16 29/07/16 29/04/16 - 28/01/16 -
Price 2.60 2.47 2.41 2.35 2.50 0.00 2.56 -
P/RPS 0.49 0.75 1.43 0.36 0.50 0.00 0.82 -33.77%
P/EPS 21.33 31.73 73.70 17.64 31.81 0.00 46.63 -46.52%
EY 4.69 3.15 1.36 5.67 3.14 0.00 2.14 87.39%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.64 0.63 0.69 0.00 0.71 -3.39%

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