[SUIWAH] QoQ TTM Result on 31-Aug-2014 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
17-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -6.11%
YoY- 13.45%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 399,036 401,992 390,315 384,170 378,165 367,932 365,193 6.09%
PBT 16,278 16,271 15,551 13,304 14,846 16,783 18,983 -9.74%
Tax -6,143 -245 1,398 3,513 3,056 -2,200 -4,322 26.44%
NP 10,135 16,026 16,949 16,817 17,902 14,583 14,661 -21.83%
-
NP to SH 10,127 16,014 16,805 16,679 17,765 14,637 14,857 -22.56%
-
Tax Rate 37.74% 1.51% -8.99% -26.41% -20.58% 13.11% 22.77% -
Total Cost 388,901 385,966 373,366 367,353 360,263 353,349 350,532 7.17%
-
Net Worth 202,159 206,390 202,447 201,825 171,933 193,809 188,692 4.70%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 3,359 3,438 3,438 3,438 3,438 3,440 3,440 -1.57%
Div Payout % 33.18% 21.47% 20.46% 20.62% 19.36% 23.51% 23.16% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 202,159 206,390 202,447 201,825 171,933 193,809 188,692 4.70%
NOSH 55,999 57,330 57,350 57,336 57,311 57,339 57,353 -1.58%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 2.54% 3.99% 4.34% 4.38% 4.73% 3.96% 4.01% -
ROE 5.01% 7.76% 8.30% 8.26% 10.33% 7.55% 7.87% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 712.56 701.18 680.58 670.02 659.84 641.67 636.74 7.79%
EPS 18.08 27.93 29.30 29.09 31.00 25.53 25.90 -21.32%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.61 3.60 3.53 3.52 3.00 3.38 3.29 6.38%
Adjusted Per Share Value based on latest NOSH - 57,336
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 654.16 659.00 639.86 629.79 619.94 603.17 598.68 6.09%
EPS 16.60 26.25 27.55 27.34 29.12 24.00 24.36 -22.58%
DPS 5.51 5.64 5.64 5.64 5.64 5.64 5.64 -1.54%
NAPS 3.3141 3.3835 3.3188 3.3086 2.8186 3.1772 3.0933 4.70%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 3.10 2.65 2.67 2.94 2.71 2.35 2.08 -
P/RPS 0.44 0.38 0.39 0.44 0.41 0.37 0.33 21.16%
P/EPS 17.14 9.49 9.11 10.11 8.74 9.21 8.03 65.85%
EY 5.83 10.54 10.97 9.89 11.44 10.86 12.45 -39.72%
DY 1.94 2.26 2.25 2.04 2.21 2.55 2.88 -23.17%
P/NAPS 0.86 0.74 0.76 0.84 0.90 0.70 0.63 23.08%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 31/07/15 24/04/15 28/01/15 17/10/14 31/07/14 30/04/14 23/01/14 -
Price 3.08 3.10 2.65 2.67 2.86 2.93 1.97 -
P/RPS 0.43 0.44 0.39 0.40 0.43 0.46 0.31 24.40%
P/EPS 17.03 11.10 9.04 9.18 9.23 11.48 7.60 71.32%
EY 5.87 9.01 11.06 10.89 10.84 8.71 13.15 -41.62%
DY 1.95 1.94 2.26 2.25 2.10 2.05 3.05 -25.80%
P/NAPS 0.85 0.86 0.75 0.76 0.95 0.87 0.60 26.16%

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