[SUIWAH] QoQ Quarter Result on 28-Feb-2016 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
28-Feb-2016 [#3]
Profit Trend
QoQ- 210.07%
YoY- -69.23%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 96,584 87,452 108,933 108,933 87,083 92,366 89,074 6.66%
PBT 3,129 5,101 2,150 2,150 1,285 3,892 2,413 23.00%
Tax -1,256 -2,001 -785 -785 -841 -1,182 -2,327 -38.82%
NP 1,873 3,100 1,365 1,365 444 2,710 86 1065.04%
-
NP to SH 1,874 3,128 1,355 1,355 437 2,707 87 1054.84%
-
Tax Rate 40.14% 39.23% 36.51% 36.51% 65.45% 30.37% 96.44% -
Total Cost 94,711 84,352 107,568 107,568 86,639 89,656 88,988 5.09%
-
Net Worth 214,908 213,018 206,966 0 206,999 209,333 202,159 4.99%
Dividend
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - 2,004 - - - - 3,359 -
Div Payout % - 64.07% - - - - 3,862.07% -
Equity
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 214,908 213,018 206,966 0 206,999 209,333 202,159 4.99%
NOSH 57,308 57,263 57,172 57,172 57,500 57,351 55,999 1.85%
Ratio Analysis
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 1.94% 3.54% 1.25% 1.25% 0.51% 2.93% 0.10% -
ROE 0.87% 1.47% 0.65% 0.00% 0.21% 1.29% 0.04% -
Per Share
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 168.53 152.72 190.53 190.53 151.45 161.05 159.06 4.71%
EPS 3.27 5.46 2.37 2.37 0.76 4.72 0.15 1065.93%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.75 3.72 3.62 0.00 3.60 3.65 3.61 3.07%
Adjusted Per Share Value based on latest NOSH - 57,172
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 158.33 143.36 178.58 178.58 142.76 151.42 146.02 6.66%
EPS 3.07 5.13 2.22 2.22 0.72 4.44 0.14 1071.41%
DPS 0.00 3.29 0.00 0.00 0.00 0.00 5.51 -
NAPS 3.5231 3.4921 3.3929 0.00 3.3934 3.4317 3.3141 4.99%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 2.32 2.40 2.57 2.57 2.88 2.70 3.10 -
P/RPS 1.38 1.57 1.35 1.35 1.90 1.68 1.95 -24.08%
P/EPS 70.95 43.94 108.44 108.44 378.95 57.20 1,995.40 -92.99%
EY 1.41 2.28 0.92 0.92 0.26 1.75 0.05 1331.41%
DY 0.00 1.46 0.00 0.00 0.00 0.00 1.94 -
P/NAPS 0.62 0.65 0.71 0.00 0.80 0.74 0.86 -22.95%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 28/10/16 29/07/16 29/04/16 - 28/01/16 27/10/15 31/07/15 -
Price 2.41 2.35 2.50 0.00 2.56 2.81 3.08 -
P/RPS 1.43 1.54 1.31 0.00 1.69 1.74 1.94 -21.57%
P/EPS 73.70 43.02 105.49 0.00 336.84 59.53 1,982.53 -92.74%
EY 1.36 2.32 0.95 0.00 0.30 1.68 0.05 1290.81%
DY 0.00 1.49 0.00 0.00 0.00 0.00 1.95 -
P/NAPS 0.64 0.63 0.69 0.00 0.71 0.77 0.85 -20.23%

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