[SUIWAH] QoQ TTM Result on 31-May-2015 [#4]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

31-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-May-2015

Quarter

31-May-2015 [#4]

Profit Trend

QoQ- -36.76%

YoY- -42.99%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
TTM Result
Revenue	377,456	389,996	393,278	399,036	401,992	390,315	384,170	-1.17%
YoY %	-3.22%	-0.83%	-1.44%	-0.74%	2.99%	1.60%	-	-
Horiz. %	98.25%	101.52%	102.37%	103.87%	104.64%	101.60%	100.00%	-
PBT	9,740	13,256	16,850	16,278	16,271	15,551	13,304	-18.81%
YoY %	-26.52%	-21.33%	3.51%	0.04%	4.63%	16.89%	-	-
Horiz. %	73.21%	99.64%	126.65%	122.35%	122.30%	116.89%	100.00%	-
Tax	-5,135	-5,607	-6,287	-6,143	-245	1,398	3,513	-
YoY %	8.42%	10.82%	-2.34%	-2,407.35%	-117.53%	-60.20%	-	-
Horiz. %	-146.17%	-159.61%	-178.96%	-174.86%	-6.97%	39.80%	100.00%	-
NP	4,605	7,649	10,563	10,135	16,026	16,949	16,817	-57.93%
YoY %	-39.80%	-27.59%	4.22%	-36.76%	-5.45%	0.78%	-	-
Horiz. %	27.38%	45.48%	62.81%	60.27%	95.30%	100.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,586	7,634	10,552	10,127	16,014	16,805	16,679	-57.81%
YoY %	-39.93%	-27.65%	4.20%	-36.76%	-4.71%	0.76%	-	-
Horiz. %	27.50%	45.77%	63.27%	60.72%	96.01%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.72%	42.30%	37.31%	37.74%	1.51%	-8.99%	-26.41%	-
YoY %	24.63%	13.37%	-1.14%	2,399.34%	116.80%	65.96%	-	-
Horiz. %	-199.62%	-160.17%	-141.27%	-142.90%	-5.72%	34.04%	100.00%	-
Total Cost	372,851	382,347	382,715	388,901	385,966	373,366	367,353	0.99%
YoY %	-2.48%	-0.10%	-1.59%	0.76%	3.37%	1.64%	-	-
Horiz. %	101.50%	104.08%	104.18%	105.87%	105.07%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	206,999	209,333	202,159	206,390	202,447	201,825	-
YoY %	0.00%	-1.11%	3.55%	-2.05%	1.95%	0.31%	-	-
Horiz. %	0.00%	102.56%	103.72%	100.17%	102.26%	100.31%	100.00%	-

	28/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Dividend
Div	3,359	3,359	3,359	3,359	3,438	3,438	3,438	-1.54%
YoY %	0.00%	0.00%	0.00%	-2.30%	0.00%	0.00%	-	-
Horiz. %	97.70%	97.70%	97.70%	97.70%	100.00%	100.00%	100.00%	-
Div Payout %	73.27%	44.01%	31.84%	33.18%	21.47%	20.46%	20.62%	-
YoY %	66.48%	38.22%	-4.04%	54.54%	4.94%	-0.78%	-	-
Horiz. %	355.33%	213.43%	154.41%	160.91%	104.12%	99.22%	100.00%	-

	28/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Equity
Net Worth	0	206,999	209,333	202,159	206,390	202,447	201,825	-
YoY %	0.00%	-1.11%	3.55%	-2.05%	1.95%	0.31%	-	-
Horiz. %	0.00%	102.56%	103.72%	100.17%	102.26%	100.31%	100.00%	-
NOSH	57,172	57,500	57,351	55,999	57,330	57,350	57,336	-0.19%
YoY %	-0.57%	0.26%	2.41%	-2.32%	-0.03%	0.02%	-	-
Horiz. %	99.71%	100.29%	100.03%	97.67%	99.99%	100.02%	100.00%	-

	28/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Ratio Analysis
NP Margin	1.22%	1.96%	2.69%	2.54%	3.99%	4.34%	4.38%	-
YoY %	-37.76%	-27.14%	5.91%	-36.34%	-8.06%	-0.91%	-	-
Horiz. %	27.85%	44.75%	61.42%	57.99%	91.10%	99.09%	100.00%	-
ROE	0.00%	3.69%	5.04%	5.01%	7.76%	8.30%	8.26%	-
YoY %	0.00%	-26.79%	0.60%	-35.44%	-6.51%	0.48%	-	-
Horiz. %	0.00%	44.67%	61.02%	60.65%	93.95%	100.48%	100.00%	-

	28/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Per Share
RPS	660.20	678.25	685.73	712.56	701.18	680.58	670.02	-0.98%
YoY %	-2.66%	-1.09%	-3.77%	1.62%	3.03%	1.58%	-	-
Horiz. %	98.53%	101.23%	102.34%	106.35%	104.65%	101.58%	100.00%	-
EPS	8.02	13.28	18.40	18.08	27.93	29.30	29.09	-57.74%
YoY %	-39.61%	-27.83%	1.77%	-35.27%	-4.68%	0.72%	-	-
Horiz. %	27.57%	45.65%	63.25%	62.15%	96.01%	100.72%	100.00%	-
DPS	5.88	5.84	5.86	6.00	6.00	6.00	6.00	-1.34%
YoY %	0.68%	-0.34%	-2.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.00%	97.33%	97.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.00	3.60	3.65	3.61	3.60	3.53	3.52	-
YoY %	0.00%	-1.37%	1.11%	0.28%	1.98%	0.28%	-	-
Horiz. %	0.00%	102.27%	103.69%	102.56%	102.27%	100.28%	100.00%	-

	28/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Adjusted Per Share Value based on latest NOSH - 55,999
RPS	618.78	639.34	644.72	654.16	659.00	639.86	629.79	-1.17%
YoY %	-3.22%	-0.83%	-1.44%	-0.73%	2.99%	1.60%	-	-
Horiz. %	98.25%	101.52%	102.37%	103.87%	104.64%	101.60%	100.00%	-
EPS	7.52	12.51	17.30	16.60	26.25	27.55	27.34	-57.80%
YoY %	-39.89%	-27.69%	4.22%	-36.76%	-4.72%	0.77%	-	-
Horiz. %	27.51%	45.76%	63.28%	60.72%	96.01%	100.77%	100.00%	-
DPS	5.51	5.51	5.51	5.51	5.64	5.64	5.64	-1.54%
YoY %	0.00%	0.00%	0.00%	-2.30%	0.00%	0.00%	-	-
Horiz. %	97.70%	97.70%	97.70%	97.70%	100.00%	100.00%	100.00%	-
NAPS	0.00	3.3934	3.4317	3.3141	3.3835	3.3188	3.3086	-
YoY %	0.00%	-1.12%	3.55%	-2.05%	1.95%	0.31%	-	-
Horiz. %	0.00%	102.56%	103.72%	100.17%	102.26%	100.31%	100.00%	-

	28/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	26/02/16	30/11/15	28/08/15	29/05/15	27/02/15	28/11/14	29/08/14	-
Price	2.57	2.88	2.70	3.10	2.65	2.67	2.94	-
P/RPS	0.39	0.42	0.39	0.44	0.38	0.39	0.44	-7.74%
YoY %	-7.14%	7.69%	-11.36%	15.79%	-2.56%	-11.36%	-	-
Horiz. %	88.64%	95.45%	88.64%	100.00%	86.36%	88.64%	100.00%	-
P/EPS	32.04	21.69	14.67	17.14	9.49	9.11	10.11	116.21%
YoY %	47.72%	47.85%	-14.41%	80.61%	4.17%	-9.89%	-	-
Horiz. %	316.91%	214.54%	145.10%	169.54%	93.87%	90.11%	100.00%	-
EY	3.12	4.61	6.81	5.83	10.54	10.97	9.89	-53.75%
YoY %	-32.32%	-32.31%	16.81%	-44.69%	-3.92%	10.92%	-	-
Horiz. %	31.55%	46.61%	68.86%	58.95%	106.57%	110.92%	100.00%	-
DY	2.29	2.03	2.17	1.94	2.26	2.25	2.04	8.03%
YoY %	12.81%	-6.45%	11.86%	-14.16%	0.44%	10.29%	-	-
Horiz. %	112.25%	99.51%	106.37%	95.10%	110.78%	110.29%	100.00%	-
P/NAPS	0.00	0.80	0.74	0.86	0.74	0.76	0.84	-
YoY %	0.00%	8.11%	-13.95%	16.22%	-2.63%	-9.52%	-	-
Horiz. %	0.00%	95.24%	88.10%	102.38%	88.10%	90.48%	100.00%	-

	28/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Price Multiplier on Announcement Date
Date	-	28/01/16	27/10/15	31/07/15	24/04/15	28/01/15	17/10/14	-
Price	0.00	2.56	2.81	3.08	3.10	2.65	2.67	-
P/RPS	0.00	0.38	0.41	0.43	0.44	0.39	0.40	-
YoY %	0.00%	-7.32%	-4.65%	-2.27%	12.82%	-2.50%	-	-
Horiz. %	0.00%	95.00%	102.50%	107.50%	110.00%	97.50%	100.00%	-
P/EPS	0.00	19.28	15.27	17.03	11.10	9.04	9.18	-
YoY %	0.00%	26.26%	-10.33%	53.42%	22.79%	-1.53%	-	-
Horiz. %	0.00%	210.02%	166.34%	185.51%	120.92%	98.47%	100.00%	-
EY	0.00	5.19	6.55	5.87	9.01	11.06	10.89	-
YoY %	0.00%	-20.76%	11.58%	-34.85%	-18.54%	1.56%	-	-
Horiz. %	0.00%	47.66%	60.15%	53.90%	82.74%	101.56%	100.00%	-
DY	0.00	2.28	2.08	1.95	1.94	2.26	2.25	-
YoY %	0.00%	9.62%	6.67%	0.52%	-14.16%	0.44%	-	-
Horiz. %	0.00%	101.33%	92.44%	86.67%	86.22%	100.44%	100.00%	-
P/NAPS	0.00	0.71	0.77	0.85	0.86	0.75	0.76	-
YoY %	0.00%	-7.79%	-9.41%	-1.16%	14.67%	-1.32%	-	-
Horiz. %	0.00%	93.42%	101.32%	111.84%	113.16%	98.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos