[SUIWAH] YoY Annualized Quarter 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- 6.92%
YoY- 18.62%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 404,232 422,816 386,336 369,464 392,496 368,476 380,632 1.00%
PBT 14,720 18,688 12,516 15,568 13,280 19,448 13,292 1.71%
Tax -4,736 -5,900 -5,024 -4,728 -4,152 -5,980 -3,076 7.45%
NP 9,984 12,788 7,492 10,840 9,128 13,468 10,216 -0.38%
-
NP to SH 9,984 12,788 7,496 10,828 9,128 13,472 10,220 -0.38%
-
Tax Rate 32.17% 31.57% 40.14% 30.37% 31.27% 30.75% 23.14% -
Total Cost 394,248 410,028 378,844 358,624 383,368 355,008 370,416 1.04%
-
Net Worth 188,924 180,910 214,908 209,333 201,825 189,020 175,939 1.19%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 188,924 180,910 214,908 209,333 201,825 189,020 175,939 1.19%
NOSH 61,000 61,000 57,308 57,351 57,336 57,278 57,309 1.04%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 2.47% 3.02% 1.94% 2.93% 2.33% 3.66% 2.68% -
ROE 5.28% 7.07% 3.49% 5.17% 4.52% 7.13% 5.81% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 706.08 738.54 674.13 644.21 684.55 643.30 664.17 1.02%
EPS 17.44 22.32 13.08 18.88 15.92 23.52 17.80 -0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.16 3.75 3.65 3.52 3.30 3.07 1.21%
Adjusted Per Share Value based on latest NOSH - 57,351
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 662.68 693.14 633.34 605.68 643.44 604.06 623.99 1.00%
EPS 16.37 20.96 12.29 17.75 14.96 22.09 16.75 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0971 2.9657 3.5231 3.4317 3.3086 3.0987 2.8843 1.19%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 2.36 2.85 2.32 2.70 2.94 1.88 1.42 -
P/RPS 0.33 0.39 0.34 0.42 0.43 0.29 0.21 7.82%
P/EPS 13.53 12.76 17.74 14.30 18.47 7.99 7.96 9.23%
EY 7.39 7.84 5.64 6.99 5.41 12.51 12.56 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.90 0.62 0.74 0.84 0.57 0.46 7.74%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/10/18 26/10/17 28/10/16 27/10/15 17/10/14 29/10/13 31/10/12 -
Price 2.20 2.71 2.41 2.81 2.67 1.84 1.40 -
P/RPS 0.31 0.37 0.36 0.44 0.39 0.29 0.21 6.70%
P/EPS 12.62 12.13 18.43 14.88 16.77 7.82 7.85 8.23%
EY 7.93 8.24 5.43 6.72 5.96 12.78 12.74 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.86 0.64 0.77 0.76 0.56 0.46 6.46%

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