[SUIWAH] QoQ Quarter Result on 29-Feb-2016 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ-0.0%
YoY- -69.23%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 92,167 96,584 87,452 108,933 108,933 87,083 92,366 -0.17%
PBT 3,875 3,129 5,101 2,150 2,150 1,285 3,892 -0.34%
Tax -1,291 -1,256 -2,001 -785 -785 -841 -1,182 7.29%
NP 2,584 1,873 3,100 1,365 1,365 444 2,710 -3.73%
-
NP to SH 2,586 1,874 3,128 1,355 1,355 437 2,707 -3.58%
-
Tax Rate 33.32% 40.14% 39.23% 36.51% 36.51% 65.45% 30.37% -
Total Cost 89,583 94,711 84,352 107,568 107,568 86,639 89,656 -0.06%
-
Net Worth 215,263 214,908 213,018 206,966 0 206,999 209,333 2.25%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div - - 2,004 - - - - -
Div Payout % - - 64.07% - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 215,263 214,908 213,018 206,966 0 206,999 209,333 2.25%
NOSH 61,000 57,308 57,263 57,172 57,172 57,500 57,351 5.04%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 2.80% 1.94% 3.54% 1.25% 1.25% 0.51% 2.93% -
ROE 1.20% 0.87% 1.47% 0.65% 0.00% 0.21% 1.29% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 160.99 168.53 152.72 190.53 190.53 151.45 161.05 -0.02%
EPS 4.52 3.27 5.46 2.37 2.37 0.76 4.72 -3.39%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.75 3.72 3.62 0.00 3.60 3.65 2.39%
Adjusted Per Share Value based on latest NOSH - 57,172
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 151.09 158.33 143.36 178.58 178.58 142.76 151.42 -0.17%
EPS 4.24 3.07 5.13 2.22 2.22 0.72 4.44 -3.61%
DPS 0.00 0.00 3.29 0.00 0.00 0.00 0.00 -
NAPS 3.5289 3.5231 3.4921 3.3929 0.00 3.3934 3.4317 2.25%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 2.28 2.32 2.40 2.57 2.57 2.88 2.70 -
P/RPS 1.42 1.38 1.57 1.35 1.35 1.90 1.68 -12.56%
P/EPS 50.48 70.95 43.94 108.44 108.44 378.95 57.20 -9.49%
EY 1.98 1.41 2.28 0.92 0.92 0.26 1.75 10.36%
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.65 0.71 0.00 0.80 0.74 -14.29%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 24/01/17 28/10/16 29/07/16 29/04/16 - 28/01/16 27/10/15 -
Price 2.47 2.41 2.35 2.50 0.00 2.56 2.81 -
P/RPS 1.53 1.43 1.54 1.31 0.00 1.69 1.74 -9.76%
P/EPS 54.68 73.70 43.02 105.49 0.00 336.84 59.53 -6.56%
EY 1.83 1.36 2.32 0.95 0.00 0.30 1.68 7.06%
DY 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.63 0.69 0.00 0.71 0.77 -11.58%

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