[SUIWAH] QoQ TTM Result on 31-Aug-2015 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 4.2%
YoY- -36.73%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 377,456 377,456 389,996 393,278 399,036 401,992 390,315 -2.64%
PBT 9,740 9,740 13,256 16,850 16,278 16,271 15,551 -31.23%
Tax -5,135 -5,135 -5,607 -6,287 -6,143 -245 1,398 -
NP 4,605 4,605 7,649 10,563 10,135 16,026 16,949 -64.76%
-
NP to SH 4,586 4,586 7,634 10,552 10,127 16,014 16,805 -64.63%
-
Tax Rate 52.72% 52.72% 42.30% 37.31% 37.74% 1.51% -8.99% -
Total Cost 372,851 372,851 382,347 382,715 388,901 385,966 373,366 -0.11%
-
Net Worth 206,966 0 206,999 209,333 202,159 206,390 202,447 1.78%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 3,359 3,359 3,359 3,359 3,359 3,438 3,438 -1.84%
Div Payout % 73.27% 73.27% 44.01% 31.84% 33.18% 21.47% 20.46% -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 206,966 0 206,999 209,333 202,159 206,390 202,447 1.78%
NOSH 57,172 57,172 57,500 57,351 55,999 57,330 57,350 -0.24%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 1.22% 1.22% 1.96% 2.69% 2.54% 3.99% 4.34% -
ROE 2.22% 0.00% 3.69% 5.04% 5.01% 7.76% 8.30% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 660.20 660.20 678.25 685.73 712.56 701.18 680.58 -2.40%
EPS 8.02 8.02 13.28 18.40 18.08 27.93 29.30 -64.55%
DPS 5.88 5.88 5.84 5.86 6.00 6.00 6.00 -1.60%
NAPS 3.62 0.00 3.60 3.65 3.61 3.60 3.53 2.03%
Adjusted Per Share Value based on latest NOSH - 57,351
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 618.78 618.78 639.34 644.72 654.16 659.00 639.86 -2.64%
EPS 7.52 7.52 12.51 17.30 16.60 26.25 27.55 -64.63%
DPS 5.51 5.51 5.51 5.51 5.51 5.64 5.64 -1.84%
NAPS 3.3929 0.00 3.3934 3.4317 3.3141 3.3835 3.3188 1.78%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 2.57 2.57 2.88 2.70 3.10 2.65 2.67 -
P/RPS 0.39 0.39 0.42 0.39 0.44 0.38 0.39 0.00%
P/EPS 32.04 32.04 21.69 14.67 17.14 9.49 9.11 173.63%
EY 3.12 3.12 4.61 6.81 5.83 10.54 10.97 -63.44%
DY 2.29 2.29 2.03 2.17 1.94 2.26 2.25 1.42%
P/NAPS 0.71 0.00 0.80 0.74 0.86 0.74 0.76 -5.30%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/04/16 - 28/01/16 27/10/15 31/07/15 24/04/15 28/01/15 -
Price 2.50 0.00 2.56 2.81 3.08 3.10 2.65 -
P/RPS 0.38 0.00 0.38 0.41 0.43 0.44 0.39 -2.05%
P/EPS 31.17 0.00 19.28 15.27 17.03 11.10 9.04 169.33%
EY 3.21 0.00 5.19 6.55 5.87 9.01 11.06 -62.84%
DY 2.35 0.00 2.28 2.08 1.95 1.94 2.26 3.17%
P/NAPS 0.69 0.00 0.71 0.77 0.85 0.86 0.75 -6.45%

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