[SUIWAH] QoQ Quarter Result on 28-Feb-2015 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 31.24%
YoY- -15.23%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 87,083 92,366 89,074 121,473 90,365 98,124 92,030 -3.61%
PBT 1,285 3,892 2,413 5,666 4,879 3,320 2,406 -34.14%
Tax -841 -1,182 -2,327 -1,257 -1,521 -1,038 3,571 -
NP 444 2,710 86 4,409 3,358 2,282 5,977 -82.30%
-
NP to SH 437 2,707 87 4,403 3,355 2,282 5,974 -82.48%
-
Tax Rate 65.45% 30.37% 96.44% 22.18% 31.17% 31.27% -148.42% -
Total Cost 86,639 89,656 88,988 117,064 87,007 95,842 86,053 0.45%
-
Net Worth 206,999 209,333 202,159 206,390 202,447 201,825 171,933 13.15%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 3,359 - - - 3,438 -
Div Payout % - - 3,862.07% - - - 57.56% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 206,999 209,333 202,159 206,390 202,447 201,825 171,933 13.15%
NOSH 57,500 57,351 55,999 57,330 57,350 57,336 57,311 0.21%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 0.51% 2.93% 0.10% 3.63% 3.72% 2.33% 6.49% -
ROE 0.21% 1.29% 0.04% 2.13% 1.66% 1.13% 3.47% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 151.45 161.05 159.06 211.88 157.57 171.14 160.58 -3.82%
EPS 0.76 4.72 0.15 7.68 5.85 3.98 10.42 -82.51%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.60 3.65 3.61 3.60 3.53 3.52 3.00 12.91%
Adjusted Per Share Value based on latest NOSH - 57,330
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 142.76 151.42 146.02 199.14 148.14 160.86 150.87 -3.61%
EPS 0.72 4.44 0.14 7.22 5.50 3.74 9.79 -82.41%
DPS 0.00 0.00 5.51 0.00 0.00 0.00 5.64 -
NAPS 3.3934 3.4317 3.3141 3.3835 3.3188 3.3086 2.8186 13.15%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 2.88 2.70 3.10 2.65 2.67 2.94 2.71 -
P/RPS 1.90 1.68 1.95 1.25 1.69 1.72 1.69 8.11%
P/EPS 378.95 57.20 1,995.40 34.51 45.64 73.87 26.00 495.70%
EY 0.26 1.75 0.05 2.90 2.19 1.35 3.85 -83.38%
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.21 -
P/NAPS 0.80 0.74 0.86 0.74 0.76 0.84 0.90 -7.54%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 28/01/16 27/10/15 31/07/15 24/04/15 28/01/15 17/10/14 31/07/14 -
Price 2.56 2.81 3.08 3.10 2.65 2.67 2.86 -
P/RPS 1.69 1.74 1.94 1.46 1.68 1.56 1.78 -3.39%
P/EPS 336.84 59.53 1,982.53 40.36 45.30 67.09 27.44 431.32%
EY 0.30 1.68 0.05 2.48 2.21 1.49 3.64 -81.03%
DY 0.00 0.00 1.95 0.00 0.00 0.00 2.10 -
P/NAPS 0.71 0.77 0.85 0.86 0.75 0.76 0.95 -17.63%

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