[SUIWAH] QoQ TTM Result on 31-May-2016 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 36.83%
YoY- -38.04%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 391,285 385,136 401,902 392,401 377,456 377,456 389,996 0.26%
PBT 15,789 14,255 12,530 10,686 9,740 9,740 13,256 15.02%
Tax -5,708 -5,333 -4,827 -4,412 -5,135 -5,135 -5,607 1.43%
NP 10,081 8,922 7,703 6,274 4,605 4,605 7,649 24.73%
-
NP to SH 10,113 8,943 7,712 6,275 4,586 4,586 7,634 25.24%
-
Tax Rate 36.15% 37.41% 38.52% 41.29% 52.72% 52.72% 42.30% -
Total Cost 381,204 376,214 394,199 386,127 372,851 372,851 382,347 -0.23%
-
Net Worth 219,267 215,263 214,908 213,018 206,966 0 206,999 4.71%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div 2,004 2,004 2,004 2,004 3,359 3,359 3,359 -33.86%
Div Payout % 19.82% 22.41% 25.99% 31.94% 73.27% 73.27% 44.01% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 219,267 215,263 214,908 213,018 206,966 0 206,999 4.71%
NOSH 57,250 57,251 57,308 57,263 57,172 57,172 57,500 -0.34%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 2.58% 2.32% 1.92% 1.60% 1.22% 1.22% 1.96% -
ROE 4.61% 4.15% 3.59% 2.95% 2.22% 0.00% 3.69% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 683.47 672.71 701.29 685.26 660.20 660.20 678.25 0.61%
EPS 17.66 15.62 13.46 10.96 8.02 8.02 13.28 25.62%
DPS 3.50 3.50 3.50 3.50 5.88 5.88 5.84 -33.62%
NAPS 3.83 3.76 3.75 3.72 3.62 0.00 3.60 5.08%
Adjusted Per Share Value based on latest NOSH - 57,263
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 641.45 631.37 658.86 643.28 618.78 618.78 639.34 0.26%
EPS 16.58 14.66 12.64 10.29 7.52 7.52 12.51 25.28%
DPS 3.29 3.29 3.29 3.29 5.51 5.51 5.51 -33.81%
NAPS 3.5945 3.5289 3.5231 3.4921 3.3929 0.00 3.3934 4.71%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 2.60 2.28 2.32 2.40 2.57 2.57 2.88 -
P/RPS 0.38 0.34 0.33 0.35 0.39 0.39 0.42 -7.69%
P/EPS 14.72 14.60 17.24 21.90 32.04 32.04 21.69 -26.67%
EY 6.79 6.85 5.80 4.57 3.12 3.12 4.61 36.33%
DY 1.35 1.54 1.51 1.46 2.29 2.29 2.03 -27.85%
P/NAPS 0.68 0.61 0.62 0.65 0.71 0.00 0.80 -12.19%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/04/17 24/01/17 28/10/16 29/07/16 29/04/16 - 28/01/16 -
Price 2.60 2.47 2.41 2.35 2.50 0.00 2.56 -
P/RPS 0.38 0.37 0.34 0.34 0.38 0.00 0.38 0.00%
P/EPS 14.72 15.81 17.91 21.45 31.17 0.00 19.28 -19.42%
EY 6.79 6.32 5.58 4.66 3.21 0.00 5.19 23.99%
DY 1.35 1.42 1.45 1.49 2.35 0.00 2.28 -34.26%
P/NAPS 0.68 0.66 0.64 0.63 0.69 0.00 0.71 -3.39%

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