[SUIWAH] QoQ TTM Result on 28-Feb-2015 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -4.71%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 389,996 393,278 399,036 401,992 390,315 384,170 378,165 2.07%
PBT 13,256 16,850 16,278 16,271 15,551 13,304 14,846 -7.26%
Tax -5,607 -6,287 -6,143 -245 1,398 3,513 3,056 -
NP 7,649 10,563 10,135 16,026 16,949 16,817 17,902 -43.24%
-
NP to SH 7,634 10,552 10,127 16,014 16,805 16,679 17,765 -43.02%
-
Tax Rate 42.30% 37.31% 37.74% 1.51% -8.99% -26.41% -20.58% -
Total Cost 382,347 382,715 388,901 385,966 373,366 367,353 360,263 4.04%
-
Net Worth 206,999 209,333 202,159 206,390 202,447 201,825 171,933 13.15%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 3,359 3,359 3,359 3,438 3,438 3,438 3,438 -1.53%
Div Payout % 44.01% 31.84% 33.18% 21.47% 20.46% 20.62% 19.36% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 206,999 209,333 202,159 206,390 202,447 201,825 171,933 13.15%
NOSH 57,500 57,351 55,999 57,330 57,350 57,336 57,311 0.21%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 1.96% 2.69% 2.54% 3.99% 4.34% 4.38% 4.73% -
ROE 3.69% 5.04% 5.01% 7.76% 8.30% 8.26% 10.33% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 678.25 685.73 712.56 701.18 680.58 670.02 659.84 1.84%
EPS 13.28 18.40 18.08 27.93 29.30 29.09 31.00 -43.14%
DPS 5.84 5.86 6.00 6.00 6.00 6.00 6.00 -1.78%
NAPS 3.60 3.65 3.61 3.60 3.53 3.52 3.00 12.91%
Adjusted Per Share Value based on latest NOSH - 57,330
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 639.34 644.72 654.16 659.00 639.86 629.79 619.94 2.07%
EPS 12.51 17.30 16.60 26.25 27.55 27.34 29.12 -43.03%
DPS 5.51 5.51 5.51 5.64 5.64 5.64 5.64 -1.54%
NAPS 3.3934 3.4317 3.3141 3.3835 3.3188 3.3086 2.8186 13.15%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 2.88 2.70 3.10 2.65 2.67 2.94 2.71 -
P/RPS 0.42 0.39 0.44 0.38 0.39 0.44 0.41 1.61%
P/EPS 21.69 14.67 17.14 9.49 9.11 10.11 8.74 83.19%
EY 4.61 6.81 5.83 10.54 10.97 9.89 11.44 -45.41%
DY 2.03 2.17 1.94 2.26 2.25 2.04 2.21 -5.50%
P/NAPS 0.80 0.74 0.86 0.74 0.76 0.84 0.90 -7.54%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 28/01/16 27/10/15 31/07/15 24/04/15 28/01/15 17/10/14 31/07/14 -
Price 2.56 2.81 3.08 3.10 2.65 2.67 2.86 -
P/RPS 0.38 0.41 0.43 0.44 0.39 0.40 0.43 -7.90%
P/EPS 19.28 15.27 17.03 11.10 9.04 9.18 9.23 63.33%
EY 5.19 6.55 5.87 9.01 11.06 10.89 10.84 -38.77%
DY 2.28 2.08 1.95 1.94 2.26 2.25 2.10 5.63%
P/NAPS 0.71 0.77 0.85 0.86 0.75 0.76 0.95 -17.63%

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