[SUIWAH] YoY TTM Result on 28-Feb-2016 [#3]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
28-Feb-2016 [#3]
Profit Trend
QoQ- -39.93%
YoY- -71.36%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 408,103 410,074 391,285 377,456 401,992 367,932 377,194 1.32%
PBT 9,157 14,754 15,789 9,740 16,271 16,783 18,295 -10.89%
Tax -3,557 -4,436 -5,708 -5,135 -245 -2,200 -6,276 -9.02%
NP 5,600 10,318 10,081 4,605 16,026 14,583 12,019 -11.94%
-
NP to SH 5,649 10,121 10,113 4,586 16,014 14,637 12,028 -11.82%
-
Tax Rate 38.84% 30.07% 36.15% 52.72% 1.51% 13.11% 34.30% -
Total Cost 402,503 399,756 381,204 372,851 385,966 353,349 365,175 1.63%
-
Net Worth 231,862 183,200 219,267 0 206,390 193,809 181,197 4.19%
Dividend
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 572 572 2,004 3,359 3,438 3,440 3,436 -25.82%
Div Payout % 10.13% 5.66% 19.82% 73.27% 21.47% 23.51% 28.57% -
Equity
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 231,862 183,200 219,267 0 206,390 193,809 181,197 4.19%
NOSH 61,000 61,000 57,250 57,172 57,330 57,339 57,341 1.03%
Ratio Analysis
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 1.37% 2.52% 2.58% 1.22% 3.99% 3.96% 3.19% -
ROE 2.44% 5.52% 4.61% 0.00% 7.76% 7.55% 6.64% -
Per Share
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 712.84 716.29 683.47 660.20 701.18 641.67 657.81 1.34%
EPS 9.87 17.68 17.66 8.02 27.93 25.53 20.98 -11.80%
DPS 1.00 1.00 3.50 5.88 6.00 6.00 6.00 -25.80%
NAPS 4.05 3.20 3.83 0.00 3.60 3.38 3.16 4.22%
Adjusted Per Share Value based on latest NOSH - 57,172
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 669.02 672.25 641.45 618.78 659.00 603.17 618.35 1.32%
EPS 9.26 16.59 16.58 7.52 26.25 24.00 19.72 -11.83%
DPS 0.94 0.94 3.29 5.51 5.64 5.64 5.63 -25.78%
NAPS 3.801 3.0033 3.5945 0.00 3.3835 3.1772 2.9705 4.19%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 2.68 2.24 2.60 2.57 2.65 2.35 1.45 -
P/RPS 0.38 0.31 0.38 0.39 0.38 0.37 0.22 9.53%
P/EPS 27.16 12.67 14.72 32.04 9.49 9.21 6.91 25.61%
EY 3.68 7.89 6.79 3.12 10.54 10.86 14.47 -20.39%
DY 0.37 0.45 1.35 2.29 2.26 2.55 4.14 -33.12%
P/NAPS 0.66 0.70 0.68 0.00 0.74 0.70 0.46 6.19%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 30/04/19 20/04/18 28/04/17 - 24/04/15 30/04/14 29/04/13 -
Price 2.77 2.14 2.60 0.00 3.10 2.93 1.44 -
P/RPS 0.39 0.30 0.38 0.00 0.44 0.46 0.22 10.00%
P/EPS 28.07 12.11 14.72 0.00 11.10 11.48 6.86 26.45%
EY 3.56 8.26 6.79 0.00 9.01 8.71 14.57 -20.92%
DY 0.36 0.47 1.35 0.00 1.94 2.05 4.17 -33.50%
P/NAPS 0.68 0.67 0.68 0.00 0.86 0.87 0.46 6.72%

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