[SUIWAH] YoY Quarter Result on 30-Nov-2014 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 47.02%
YoY- 3.9%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 95,407 92,167 87,083 90,365 84,220 88,323 88,095 1.33%
PBT 2,504 3,875 1,285 4,879 2,632 4,372 3,177 -3.88%
Tax -1,048 -1,291 -841 -1,521 594 -1,300 -756 5.58%
NP 1,456 2,584 444 3,358 3,226 3,072 2,421 -8.11%
-
NP to SH 1,456 2,586 437 3,355 3,229 3,073 2,421 -8.11%
-
Tax Rate 41.85% 33.32% 65.45% 31.17% -22.57% 29.73% 23.80% -
Total Cost 93,951 89,583 86,639 87,007 80,994 85,251 85,674 1.54%
-
Net Worth 181,482 215,263 206,999 202,447 188,692 175,436 173,830 0.71%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 181,482 215,263 206,999 202,447 188,692 175,436 173,830 0.71%
NOSH 61,000 61,000 57,500 57,350 57,353 57,332 57,369 1.02%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 1.53% 2.80% 0.51% 3.72% 3.83% 3.48% 2.75% -
ROE 0.80% 1.20% 0.21% 1.66% 1.71% 1.75% 1.39% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 166.65 160.99 151.45 157.57 146.84 154.06 153.56 1.37%
EPS 2.54 4.52 0.76 5.85 5.63 5.36 4.22 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.76 3.60 3.53 3.29 3.06 3.03 0.75%
Adjusted Per Share Value based on latest NOSH - 57,350
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 156.40 151.09 142.76 148.14 138.07 144.79 144.42 1.33%
EPS 2.39 4.24 0.72 5.50 5.29 5.04 3.97 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9751 3.5289 3.3934 3.3188 3.0933 2.876 2.8497 0.71%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 2.65 2.28 2.88 2.67 2.08 1.40 1.48 -
P/RPS 1.59 1.42 1.90 1.69 1.42 0.91 0.96 8.76%
P/EPS 104.20 50.48 378.95 45.64 36.94 26.12 35.07 19.88%
EY 0.96 1.98 0.26 2.19 2.71 3.83 2.85 -16.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 0.80 0.76 0.63 0.46 0.49 9.39%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 25/01/18 24/01/17 28/01/16 28/01/15 23/01/14 30/01/13 19/01/12 -
Price 2.50 2.47 2.56 2.65 1.97 1.40 1.45 -
P/RPS 1.50 1.53 1.69 1.68 1.34 0.91 0.94 8.09%
P/EPS 98.30 54.68 336.84 45.30 34.99 26.12 34.36 19.12%
EY 1.02 1.83 0.30 2.21 2.86 3.83 2.91 -16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.71 0.75 0.60 0.46 0.48 8.65%

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