[SUIWAH] YoY TTM 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- -4.71%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 391,285 377,456 377,456 401,992 367,932 377,194 386,229 0.26%
PBT 15,789 9,740 9,740 16,271 16,783 18,295 14,143 2.22%
Tax -5,708 -5,135 -5,135 -245 -2,200 -6,276 -4,655 4.16%
NP 10,081 4,605 4,605 16,026 14,583 12,019 9,488 1.21%
-
NP to SH 10,113 4,586 4,586 16,014 14,637 12,028 9,495 1.26%
-
Tax Rate 36.15% 52.72% 52.72% 1.51% 13.11% 34.30% 32.91% -
Total Cost 381,204 372,851 372,851 385,966 353,349 365,175 376,741 0.23%
-
Net Worth 219,267 0 206,966 206,390 193,809 181,197 174,728 4.64%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 2,004 3,359 3,359 3,438 3,440 3,436 3,458 -10.33%
Div Payout % 19.82% 73.27% 73.27% 21.47% 23.51% 28.57% 36.43% -
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 0 206,966 206,390 193,809 181,197 174,728 4.64%
NOSH 57,250 57,172 57,172 57,330 57,339 57,341 57,288 -0.01%
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 2.58% 1.22% 1.22% 3.99% 3.96% 3.19% 2.46% -
ROE 4.61% 0.00% 2.22% 7.76% 7.55% 6.64% 5.43% -
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 683.47 660.20 660.20 701.18 641.67 657.81 674.19 0.27%
EPS 17.66 8.02 8.02 27.93 25.53 20.98 16.57 1.28%
DPS 3.50 5.88 5.88 6.00 6.00 6.00 6.00 -10.21%
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 641.45 618.78 618.78 659.00 603.17 618.35 633.16 0.26%
EPS 16.58 7.52 7.52 26.25 24.00 19.72 15.57 1.26%
DPS 3.29 5.51 5.51 5.64 5.64 5.63 5.67 -10.30%
NAPS 3.5945 0.00 3.3929 3.3835 3.1772 2.9705 2.8644 4.64%
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 0.38 0.39 0.39 0.38 0.37 0.22 0.24 9.62%
P/EPS 14.72 32.04 32.04 9.49 9.21 6.91 9.59 8.94%
EY 6.79 3.12 3.12 10.54 10.86 14.47 10.42 -8.20%
DY 1.35 2.29 2.29 2.26 2.55 4.14 3.77 -18.55%
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 0.38 0.00 0.38 0.44 0.46 0.22 0.24 9.62%
P/EPS 14.72 0.00 31.17 11.10 11.48 6.86 9.83 8.40%
EY 6.79 0.00 3.21 9.01 8.71 14.57 10.17 -7.75%
DY 1.35 0.00 2.35 1.94 2.05 4.17 3.68 -18.16%
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