[SUIWAH] QoQ TTM Result on 28-Feb-2016 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
28-Feb-2016 [#3]
Profit Trend
QoQ- -39.93%
YoY- -71.36%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 401,902 392,401 377,456 377,456 389,996 393,278 399,036 0.57%
PBT 12,530 10,686 9,740 9,740 13,256 16,850 16,278 -18.82%
Tax -4,827 -4,412 -5,135 -5,135 -5,607 -6,287 -6,143 -17.48%
NP 7,703 6,274 4,605 4,605 7,649 10,563 10,135 -19.64%
-
NP to SH 7,712 6,275 4,586 4,586 7,634 10,552 10,127 -19.51%
-
Tax Rate 38.52% 41.29% 52.72% 52.72% 42.30% 37.31% 37.74% -
Total Cost 394,199 386,127 372,851 372,851 382,347 382,715 388,901 1.08%
-
Net Worth 214,908 213,018 206,966 0 206,999 209,333 202,159 4.99%
Dividend
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 2,004 2,004 3,359 3,359 3,359 3,359 3,359 -33.74%
Div Payout % 25.99% 31.94% 73.27% 73.27% 44.01% 31.84% 33.18% -
Equity
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 214,908 213,018 206,966 0 206,999 209,333 202,159 4.99%
NOSH 57,308 57,263 57,172 57,172 57,500 57,351 55,999 1.85%
Ratio Analysis
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 1.92% 1.60% 1.22% 1.22% 1.96% 2.69% 2.54% -
ROE 3.59% 2.95% 2.22% 0.00% 3.69% 5.04% 5.01% -
Per Share
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 701.29 685.26 660.20 660.20 678.25 685.73 712.56 -1.26%
EPS 13.46 10.96 8.02 8.02 13.28 18.40 18.08 -20.95%
DPS 3.50 3.50 5.88 5.88 5.84 5.86 6.00 -34.91%
NAPS 3.75 3.72 3.62 0.00 3.60 3.65 3.61 3.07%
Adjusted Per Share Value based on latest NOSH - 57,172
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 658.86 643.28 618.78 618.78 639.34 644.72 654.16 0.57%
EPS 12.64 10.29 7.52 7.52 12.51 17.30 16.60 -19.52%
DPS 3.29 3.29 5.51 5.51 5.51 5.51 5.51 -33.69%
NAPS 3.5231 3.4921 3.3929 0.00 3.3934 3.4317 3.3141 4.99%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 2.32 2.40 2.57 2.57 2.88 2.70 3.10 -
P/RPS 0.33 0.35 0.39 0.39 0.42 0.39 0.44 -20.48%
P/EPS 17.24 21.90 32.04 32.04 21.69 14.67 17.14 0.46%
EY 5.80 4.57 3.12 3.12 4.61 6.81 5.83 -0.41%
DY 1.51 1.46 2.29 2.29 2.03 2.17 1.94 -18.10%
P/NAPS 0.62 0.65 0.71 0.00 0.80 0.74 0.86 -22.95%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 28/10/16 29/07/16 29/04/16 - 28/01/16 27/10/15 31/07/15 -
Price 2.41 2.35 2.50 0.00 2.56 2.81 3.08 -
P/RPS 0.34 0.34 0.38 0.00 0.38 0.41 0.43 -17.06%
P/EPS 17.91 21.45 31.17 0.00 19.28 15.27 17.03 4.09%
EY 5.58 4.66 3.21 0.00 5.19 6.55 5.87 -3.95%
DY 1.45 1.49 2.35 0.00 2.28 2.08 1.95 -21.03%
P/NAPS 0.64 0.63 0.69 0.00 0.71 0.77 0.85 -20.23%

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