[SUIWAH] YoY Cumulative 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- 78.11%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 303,832 288,382 288,382 309,962 286,135 290,538 294,351 0.63%
PBT 10,684 7,328 7,328 13,865 12,439 14,844 9,168 3.10%
Tax -3,708 -2,808 -2,808 -3,816 -515 -3,805 -2,605 7.31%
NP 6,976 4,520 4,520 10,049 11,924 11,039 6,563 1.22%
-
NP to SH 6,979 4,499 4,499 10,040 11,790 11,045 6,569 1.21%
-
Tax Rate 34.71% 38.32% 38.32% 27.52% 4.14% 25.63% 28.41% -
Total Cost 296,856 283,862 283,862 299,913 274,211 279,499 287,788 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 3.18% 0.00% 2.17% 4.87% 6.09% 6.09% 3.75% -
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 530.71 503.82 503.82 540.89 499.22 506.63 513.06 0.67%
EPS 12.19 7.86 7.86 17.52 20.57 19.26 11.45 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 498.09 472.76 472.76 508.13 469.07 476.29 482.54 0.63%
EPS 11.44 7.38 7.38 16.46 19.33 18.11 10.77 1.21%
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 0.49 0.51 0.51 0.49 0.47 0.29 0.31 9.58%
P/EPS 21.33 32.70 32.70 15.13 11.42 7.53 13.89 8.95%
EY 4.69 3.06 3.06 6.61 8.75 13.28 7.20 -8.21%
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 0.49 0.00 0.50 0.57 0.59 0.28 0.32 8.89%
P/EPS 21.33 0.00 31.81 17.69 14.24 7.48 14.24 8.41%
EY 4.69 0.00 3.14 5.65 7.02 13.38 7.02 -7.74%
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