[SUIWAH] QoQ Quarter Result on 28-Feb-2017 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- -2.36%
YoY- 86.35%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 95,407 105,704 93,428 115,082 92,167 96,584 87,452 5.97%
PBT 2,504 4,672 2,979 3,684 3,875 3,129 5,101 -37.74%
Tax -1,048 -1,475 -211 -1,160 -1,291 -1,256 -2,001 -34.99%
NP 1,456 3,197 2,768 2,524 2,584 1,873 3,100 -39.54%
-
NP to SH 1,456 3,197 2,571 2,525 2,586 1,874 3,128 -39.91%
-
Tax Rate 41.85% 31.57% 7.08% 31.49% 33.32% 40.14% 39.23% -
Total Cost 93,951 102,507 90,660 112,558 89,583 94,711 84,352 7.44%
-
Net Worth 181,482 180,910 221,557 219,267 215,263 214,908 213,018 -10.12%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - 572 - - - 2,004 -
Div Payout % - - 22.27% - - - 64.07% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 181,482 180,910 221,557 219,267 215,263 214,908 213,018 -10.12%
NOSH 61,000 61,000 61,000 61,000 61,000 57,308 57,263 4.30%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 1.53% 3.02% 2.96% 2.19% 2.80% 1.94% 3.54% -
ROE 0.80% 1.77% 1.16% 1.15% 1.20% 0.87% 1.47% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 166.65 184.64 163.19 201.02 160.99 168.53 152.72 5.98%
EPS 2.54 5.58 4.49 4.41 4.52 3.27 5.46 -39.93%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.50 -
NAPS 3.17 3.16 3.87 3.83 3.76 3.75 3.72 -10.10%
Adjusted Per Share Value based on latest NOSH - 61,000
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 156.40 173.29 153.16 188.66 151.09 158.33 143.36 5.96%
EPS 2.39 5.24 4.21 4.14 4.24 3.07 5.13 -39.87%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 3.29 -
NAPS 2.9751 2.9657 3.6321 3.5945 3.5289 3.5231 3.4921 -10.12%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 2.65 2.85 2.52 2.60 2.28 2.32 2.40 -
P/RPS 1.59 1.54 1.54 1.29 1.42 1.38 1.57 0.84%
P/EPS 104.20 51.04 56.11 58.95 50.48 70.95 43.94 77.73%
EY 0.96 1.96 1.78 1.70 1.98 1.41 2.28 -43.79%
DY 0.00 0.00 0.40 0.00 0.00 0.00 1.46 -
P/NAPS 0.84 0.90 0.65 0.68 0.61 0.62 0.65 18.62%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 25/01/18 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 29/07/16 -
Price 2.50 2.71 2.95 2.60 2.47 2.41 2.35 -
P/RPS 1.50 1.47 1.81 1.29 1.53 1.43 1.54 -1.73%
P/EPS 98.30 48.53 65.69 58.95 54.68 73.70 43.02 73.39%
EY 1.02 2.06 1.52 1.70 1.83 1.36 2.32 -42.15%
DY 0.00 0.00 0.34 0.00 0.00 0.00 1.49 -
P/NAPS 0.79 0.86 0.76 0.68 0.66 0.64 0.63 16.26%

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