[SUIWAH] QoQ TTM Result on 28-Feb-2017 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 13.08%
YoY- 120.52%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 409,621 406,381 397,261 391,285 385,136 401,902 392,401 2.90%
PBT 13,839 15,210 13,667 15,789 14,255 12,530 10,686 18.79%
Tax -3,894 -4,137 -3,918 -5,708 -5,333 -4,827 -4,412 -7.98%
NP 9,945 11,073 9,749 10,081 8,922 7,703 6,274 35.91%
-
NP to SH 9,749 10,879 9,556 10,113 8,943 7,712 6,275 34.10%
-
Tax Rate 28.14% 27.20% 28.67% 36.15% 37.41% 38.52% 41.29% -
Total Cost 399,676 395,308 387,512 381,204 376,214 394,199 386,127 2.32%
-
Net Worth 181,482 180,910 221,557 219,267 215,263 214,908 213,018 -10.12%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 572 572 572 2,004 2,004 2,004 2,004 -56.61%
Div Payout % 5.87% 5.26% 5.99% 19.82% 22.41% 25.99% 31.94% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 181,482 180,910 221,557 219,267 215,263 214,908 213,018 -10.12%
NOSH 61,000 61,000 61,000 57,250 57,251 57,308 57,263 4.30%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 2.43% 2.72% 2.45% 2.58% 2.32% 1.92% 1.60% -
ROE 5.37% 6.01% 4.31% 4.61% 4.15% 3.59% 2.95% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 715.50 709.84 693.91 683.47 672.71 701.29 685.26 2.91%
EPS 17.03 19.00 16.69 17.66 15.62 13.46 10.96 34.11%
DPS 1.00 1.00 1.00 3.50 3.50 3.50 3.50 -56.58%
NAPS 3.17 3.16 3.87 3.83 3.76 3.75 3.72 -10.10%
Adjusted Per Share Value based on latest NOSH - 61,000
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 671.51 666.20 651.25 641.45 631.37 658.86 643.28 2.90%
EPS 15.98 17.83 15.67 16.58 14.66 12.64 10.29 34.06%
DPS 0.94 0.94 0.94 3.29 3.29 3.29 3.29 -56.58%
NAPS 2.9751 2.9657 3.6321 3.5945 3.5289 3.5231 3.4921 -10.12%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 2.65 2.85 2.52 2.60 2.28 2.32 2.40 -
P/RPS 0.37 0.40 0.36 0.38 0.34 0.33 0.35 3.77%
P/EPS 15.56 15.00 15.10 14.72 14.60 17.24 21.90 -20.35%
EY 6.43 6.67 6.62 6.79 6.85 5.80 4.57 25.53%
DY 0.38 0.35 0.40 1.35 1.54 1.51 1.46 -59.20%
P/NAPS 0.84 0.90 0.65 0.68 0.61 0.62 0.65 18.62%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 25/01/18 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 29/07/16 -
Price 2.50 2.71 2.95 2.60 2.47 2.41 2.35 -
P/RPS 0.35 0.38 0.43 0.38 0.37 0.34 0.34 1.94%
P/EPS 14.68 14.26 17.67 14.72 15.81 17.91 21.45 -22.32%
EY 6.81 7.01 5.66 6.79 6.32 5.58 4.66 28.74%
DY 0.40 0.37 0.34 1.35 1.42 1.45 1.49 -58.35%
P/NAPS 0.79 0.86 0.76 0.68 0.66 0.64 0.63 16.26%

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