[SUIWAH] YoY Annualized Quarter Result on 28-Feb-2015 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 18.74%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 405,109 384,509 384,509 413,282 381,513 387,384 392,468 0.63%
PBT 14,245 9,770 9,770 18,486 16,585 19,792 12,224 3.10%
Tax -4,944 -3,744 -3,744 -5,088 -686 -5,073 -3,473 7.31%
NP 9,301 6,026 6,026 13,398 15,898 14,718 8,750 1.22%
-
NP to SH 9,305 5,998 5,998 13,386 15,720 14,726 8,758 1.21%
-
Tax Rate 34.71% 38.32% 38.32% 27.52% 4.14% 25.63% 28.41% -
Total Cost 395,808 378,482 378,482 399,884 365,614 372,665 383,717 0.62%
-
Net Worth 219,267 0 207,205 206,301 193,729 181,215 174,982 4.61%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 219,267 0 207,205 206,301 193,729 181,215 174,982 4.61%
NOSH 61,000 57,239 57,239 57,305 57,316 57,346 57,371 1.23%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 2.30% 1.57% 1.57% 3.24% 4.17% 3.80% 2.23% -
ROE 4.24% 0.00% 2.90% 6.49% 8.11% 8.13% 5.01% -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 707.61 671.76 671.76 721.19 665.63 675.51 684.09 0.67%
EPS 16.25 10.48 10.48 23.36 27.43 25.68 15.27 1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 0.00 3.62 3.60 3.38 3.16 3.05 4.65%
Adjusted Per Share Value based on latest NOSH - 57,330
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 664.11 630.34 630.34 677.51 625.43 635.06 643.39 0.63%
EPS 15.25 9.83 9.83 21.95 25.77 24.14 14.36 1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5945 0.00 3.3968 3.382 3.1759 2.9708 2.8686 4.61%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 2.60 2.57 2.57 2.65 2.35 1.45 1.59 -
P/RPS 0.37 0.38 0.38 0.37 0.35 0.21 0.23 9.96%
P/EPS 16.00 24.52 24.52 11.34 8.57 5.65 10.41 8.97%
EY 6.25 4.08 4.08 8.82 11.67 17.71 9.60 -8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.71 0.74 0.70 0.46 0.52 5.50%
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/04/17 - 29/04/16 24/04/15 30/04/14 29/04/13 25/04/12 -
Price 2.60 0.00 2.50 3.10 2.93 1.44 1.63 -
P/RPS 0.37 0.00 0.37 0.43 0.44 0.21 0.24 9.03%
P/EPS 16.00 0.00 23.85 13.27 10.68 5.61 10.68 8.41%
EY 6.25 0.00 4.19 7.54 9.36 17.83 9.37 -7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.69 0.86 0.87 0.46 0.53 5.10%

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