[SUIWAH] QoQ Quarter Result on 30-Nov-2015 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- -83.86%
YoY- -86.97%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 87,452 108,933 108,933 87,083 92,366 89,074 121,473 -23.03%
PBT 5,101 2,150 2,150 1,285 3,892 2,413 5,666 -8.03%
Tax -2,001 -785 -785 -841 -1,182 -2,327 -1,257 44.84%
NP 3,100 1,365 1,365 444 2,710 86 4,409 -24.47%
-
NP to SH 3,128 1,355 1,355 437 2,707 87 4,403 -23.85%
-
Tax Rate 39.23% 36.51% 36.51% 65.45% 30.37% 96.44% 22.18% -
Total Cost 84,352 107,568 107,568 86,639 89,656 88,988 117,064 -22.98%
-
Net Worth 213,018 206,966 0 206,999 209,333 202,159 206,390 2.55%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 2,004 - - - - 3,359 - -
Div Payout % 64.07% - - - - 3,862.07% - -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 213,018 206,966 0 206,999 209,333 202,159 206,390 2.55%
NOSH 57,263 57,172 57,172 57,500 57,351 55,999 57,330 -0.09%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 3.54% 1.25% 1.25% 0.51% 2.93% 0.10% 3.63% -
ROE 1.47% 0.65% 0.00% 0.21% 1.29% 0.04% 2.13% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 152.72 190.53 190.53 151.45 161.05 159.06 211.88 -22.96%
EPS 5.46 2.37 2.37 0.76 4.72 0.15 7.68 -23.80%
DPS 3.50 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.72 3.62 0.00 3.60 3.65 3.61 3.60 2.64%
Adjusted Per Share Value based on latest NOSH - 57,500
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 143.36 178.58 178.58 142.76 151.42 146.02 199.14 -23.04%
EPS 5.13 2.22 2.22 0.72 4.44 0.14 7.22 -23.84%
DPS 3.29 0.00 0.00 0.00 0.00 5.51 0.00 -
NAPS 3.4921 3.3929 0.00 3.3934 3.4317 3.3141 3.3835 2.54%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.40 2.57 2.57 2.88 2.70 3.10 2.65 -
P/RPS 1.57 1.35 1.35 1.90 1.68 1.95 1.25 19.91%
P/EPS 43.94 108.44 108.44 378.95 57.20 1,995.40 34.51 21.23%
EY 2.28 0.92 0.92 0.26 1.75 0.05 2.90 -17.44%
DY 1.46 0.00 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.65 0.71 0.00 0.80 0.74 0.86 0.74 -9.81%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 29/07/16 29/04/16 - 28/01/16 27/10/15 31/07/15 24/04/15 -
Price 2.35 2.50 0.00 2.56 2.81 3.08 3.10 -
P/RPS 1.54 1.31 0.00 1.69 1.74 1.94 1.46 4.34%
P/EPS 43.02 105.49 0.00 336.84 59.53 1,982.53 40.36 5.21%
EY 2.32 0.95 0.00 0.30 1.68 0.05 2.48 -5.17%
DY 1.49 0.00 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 0.63 0.69 0.00 0.71 0.77 0.85 0.86 -21.96%

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