[SUIWAH] QoQ Quarter Result on 30-Nov-2014 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 47.02%
YoY- 3.9%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 92,366 89,074 121,473 90,365 98,124 92,030 109,796 -10.85%
PBT 3,892 2,413 5,666 4,879 3,320 2,406 4,946 -14.72%
Tax -1,182 -2,327 -1,257 -1,521 -1,038 3,571 386 -
NP 2,710 86 4,409 3,358 2,282 5,977 5,332 -36.23%
-
NP to SH 2,707 87 4,403 3,355 2,282 5,974 5,194 -35.16%
-
Tax Rate 30.37% 96.44% 22.18% 31.17% 31.27% -148.42% -7.80% -
Total Cost 89,656 88,988 117,064 87,007 95,842 86,053 104,464 -9.66%
-
Net Worth 209,333 202,159 206,390 202,447 201,825 171,933 193,809 5.25%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - 3,359 - - - 3,438 - -
Div Payout % - 3,862.07% - - - 57.56% - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 209,333 202,159 206,390 202,447 201,825 171,933 193,809 5.25%
NOSH 57,351 55,999 57,330 57,350 57,336 57,311 57,339 0.01%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 2.93% 0.10% 3.63% 3.72% 2.33% 6.49% 4.86% -
ROE 1.29% 0.04% 2.13% 1.66% 1.13% 3.47% 2.68% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 161.05 159.06 211.88 157.57 171.14 160.58 191.48 -10.86%
EPS 4.72 0.15 7.68 5.85 3.98 10.42 9.06 -35.17%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.65 3.61 3.60 3.53 3.52 3.00 3.38 5.24%
Adjusted Per Share Value based on latest NOSH - 57,350
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 151.42 146.02 199.14 148.14 160.86 150.87 179.99 -10.85%
EPS 4.44 0.14 7.22 5.50 3.74 9.79 8.51 -35.11%
DPS 0.00 5.51 0.00 0.00 0.00 5.64 0.00 -
NAPS 3.4317 3.3141 3.3835 3.3188 3.3086 2.8186 3.1772 5.25%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 2.70 3.10 2.65 2.67 2.94 2.71 2.35 -
P/RPS 1.68 1.95 1.25 1.69 1.72 1.69 1.23 23.03%
P/EPS 57.20 1,995.40 34.51 45.64 73.87 26.00 25.94 69.17%
EY 1.75 0.05 2.90 2.19 1.35 3.85 3.85 -40.79%
DY 0.00 1.94 0.00 0.00 0.00 2.21 0.00 -
P/NAPS 0.74 0.86 0.74 0.76 0.84 0.90 0.70 3.76%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 27/10/15 31/07/15 24/04/15 28/01/15 17/10/14 31/07/14 30/04/14 -
Price 2.81 3.08 3.10 2.65 2.67 2.86 2.93 -
P/RPS 1.74 1.94 1.46 1.68 1.56 1.78 1.53 8.92%
P/EPS 59.53 1,982.53 40.36 45.30 67.09 27.44 32.35 50.00%
EY 1.68 0.05 2.48 2.21 1.49 3.64 3.09 -33.31%
DY 0.00 1.95 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 0.77 0.85 0.86 0.75 0.76 0.95 0.87 -7.79%

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