[SUIWAH] QoQ TTM Result on 29-Feb-2016 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ-0.0%
YoY- -71.36%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 385,136 401,902 392,401 377,456 377,456 389,996 393,278 -1.65%
PBT 14,255 12,530 10,686 9,740 9,740 13,256 16,850 -12.50%
Tax -5,333 -4,827 -4,412 -5,135 -5,135 -5,607 -6,287 -12.31%
NP 8,922 7,703 6,274 4,605 4,605 7,649 10,563 -12.61%
-
NP to SH 8,943 7,712 6,275 4,586 4,586 7,634 10,552 -12.37%
-
Tax Rate 37.41% 38.52% 41.29% 52.72% 52.72% 42.30% 37.31% -
Total Cost 376,214 394,199 386,127 372,851 372,851 382,347 382,715 -1.35%
-
Net Worth 215,263 214,908 213,018 206,966 0 206,999 209,333 2.25%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div 2,004 2,004 2,004 3,359 3,359 3,359 3,359 -33.80%
Div Payout % 22.41% 25.99% 31.94% 73.27% 73.27% 44.01% 31.84% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 215,263 214,908 213,018 206,966 0 206,999 209,333 2.25%
NOSH 57,251 57,308 57,263 57,172 57,172 57,500 57,351 -0.13%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 2.32% 1.92% 1.60% 1.22% 1.22% 1.96% 2.69% -
ROE 4.15% 3.59% 2.95% 2.22% 0.00% 3.69% 5.04% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 672.71 701.29 685.26 660.20 660.20 678.25 685.73 -1.51%
EPS 15.62 13.46 10.96 8.02 8.02 13.28 18.40 -12.26%
DPS 3.50 3.50 3.50 5.88 5.88 5.84 5.86 -33.74%
NAPS 3.76 3.75 3.72 3.62 0.00 3.60 3.65 2.39%
Adjusted Per Share Value based on latest NOSH - 57,172
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 631.37 658.86 643.28 618.78 618.78 639.34 644.72 -1.65%
EPS 14.66 12.64 10.29 7.52 7.52 12.51 17.30 -12.38%
DPS 3.29 3.29 3.29 5.51 5.51 5.51 5.51 -33.75%
NAPS 3.5289 3.5231 3.4921 3.3929 0.00 3.3934 3.4317 2.25%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 2.28 2.32 2.40 2.57 2.57 2.88 2.70 -
P/RPS 0.34 0.33 0.35 0.39 0.39 0.42 0.39 -10.37%
P/EPS 14.60 17.24 21.90 32.04 32.04 21.69 14.67 -0.38%
EY 6.85 5.80 4.57 3.12 3.12 4.61 6.81 0.46%
DY 1.54 1.51 1.46 2.29 2.29 2.03 2.17 -23.95%
P/NAPS 0.61 0.62 0.65 0.71 0.00 0.80 0.74 -14.29%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 24/01/17 28/10/16 29/07/16 29/04/16 - 28/01/16 27/10/15 -
Price 2.47 2.41 2.35 2.50 0.00 2.56 2.81 -
P/RPS 0.37 0.34 0.34 0.38 0.00 0.38 0.41 -7.87%
P/EPS 15.81 17.91 21.45 31.17 0.00 19.28 15.27 2.81%
EY 6.32 5.58 4.66 3.21 0.00 5.19 6.55 -2.81%
DY 1.42 1.45 1.49 2.35 0.00 2.28 2.08 -26.27%
P/NAPS 0.66 0.64 0.63 0.69 0.00 0.71 0.77 -11.58%

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