[SUIWAH] QoQ TTM Result on 31-Aug-2016 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- 22.9%
YoY- -26.91%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 397,261 391,285 385,136 401,902 392,401 377,456 377,456 4.15%
PBT 13,667 15,789 14,255 12,530 10,686 9,740 9,740 30.99%
Tax -3,918 -5,708 -5,333 -4,827 -4,412 -5,135 -5,135 -19.39%
NP 9,749 10,081 8,922 7,703 6,274 4,605 4,605 81.79%
-
NP to SH 9,556 10,113 8,943 7,712 6,275 4,586 4,586 79.51%
-
Tax Rate 28.67% 36.15% 37.41% 38.52% 41.29% 52.72% 52.72% -
Total Cost 387,512 381,204 376,214 394,199 386,127 372,851 372,851 3.12%
-
Net Worth 221,557 219,267 215,263 214,908 213,018 206,966 0 -
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div 572 2,004 2,004 2,004 2,004 3,359 3,359 -75.60%
Div Payout % 5.99% 19.82% 22.41% 25.99% 31.94% 73.27% 73.27% -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 221,557 219,267 215,263 214,908 213,018 206,966 0 -
NOSH 61,000 57,250 57,251 57,308 57,263 57,172 57,172 5.30%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 2.45% 2.58% 2.32% 1.92% 1.60% 1.22% 1.22% -
ROE 4.31% 4.61% 4.15% 3.59% 2.95% 2.22% 0.00% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 693.91 683.47 672.71 701.29 685.26 660.20 660.20 4.04%
EPS 16.69 17.66 15.62 13.46 10.96 8.02 8.02 79.32%
DPS 1.00 3.50 3.50 3.50 3.50 5.88 5.88 -75.63%
NAPS 3.87 3.83 3.76 3.75 3.72 3.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 57,308
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 651.25 641.45 631.37 658.86 643.28 618.78 618.78 4.16%
EPS 15.67 16.58 14.66 12.64 10.29 7.52 7.52 79.51%
DPS 0.94 3.29 3.29 3.29 3.29 5.51 5.51 -75.56%
NAPS 3.6321 3.5945 3.5289 3.5231 3.4921 3.3929 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 2.52 2.60 2.28 2.32 2.40 2.57 2.57 -
P/RPS 0.36 0.38 0.34 0.33 0.35 0.39 0.39 -6.17%
P/EPS 15.10 14.72 14.60 17.24 21.90 32.04 32.04 -45.09%
EY 6.62 6.79 6.85 5.80 4.57 3.12 3.12 82.12%
DY 0.40 1.35 1.54 1.51 1.46 2.29 2.29 -75.10%
P/NAPS 0.65 0.68 0.61 0.62 0.65 0.71 0.00 -
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 28/07/17 28/04/17 24/01/17 28/10/16 29/07/16 29/04/16 - -
Price 2.95 2.60 2.47 2.41 2.35 2.50 0.00 -
P/RPS 0.43 0.38 0.37 0.34 0.34 0.38 0.00 -
P/EPS 17.67 14.72 15.81 17.91 21.45 31.17 0.00 -
EY 5.66 6.79 6.32 5.58 4.66 3.21 0.00 -
DY 0.34 1.35 1.42 1.45 1.49 2.35 0.00 -
P/NAPS 0.76 0.68 0.66 0.64 0.63 0.69 0.00 -

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