Highlights

[SUIWAH] QoQ Annualized Quarter Result on 2018-11-30 [#2]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 29-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     -62.12%    YoY -     -59.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 396,476 404,232 416,189 422,194 402,222 422,816 397,260 -0.13%
  QoQ % -1.92% -2.87% -1.42% 4.97% -4.87% 6.43% -
  Horiz. % 99.80% 101.76% 104.76% 106.28% 101.25% 106.43% 100.00%
PBT 7,816 14,720 17,627 15,701 14,354 18,688 13,663 -31.06%
  QoQ % -46.90% -16.49% 12.26% 9.39% -23.19% 36.78% -
  Horiz. % 57.21% 107.74% 129.01% 114.92% 105.06% 136.78% 100.00%
Tax -4,034 -4,736 -5,143 -5,633 -5,046 -5,900 -3,919 1.95%
  QoQ % 14.82% 7.91% 8.70% -11.64% 14.47% -50.55% -
  Horiz. % 102.93% 120.85% 131.23% 143.74% 128.76% 150.55% 100.00%
NP 3,782 9,984 12,484 10,068 9,308 12,788 9,744 -46.76%
  QoQ % -62.12% -20.03% 24.00% 8.17% -27.21% 31.24% -
  Horiz. % 38.81% 102.46% 128.12% 103.33% 95.53% 131.24% 100.00%
NP to SH 3,782 9,984 12,533 10,068 9,308 12,788 9,550 -46.04%
  QoQ % -62.12% -20.34% 24.48% 8.17% -27.21% 33.91% -
  Horiz. % 39.60% 104.54% 131.24% 105.42% 97.47% 133.91% 100.00%
Tax Rate 51.61 % 32.17 % 29.18 % 35.88 % 35.15 % 31.57 % 28.68 % 47.89%
  QoQ % 60.43% 10.25% -18.67% 2.08% 11.34% 10.08% -
  Horiz. % 179.95% 112.17% 101.74% 125.10% 122.56% 110.08% 100.00%
Total Cost 392,694 394,248 403,705 412,126 392,914 410,028 387,516 0.89%
  QoQ % -0.39% -2.34% -2.04% 4.89% -4.17% 5.81% -
  Horiz. % 101.34% 101.74% 104.18% 106.35% 101.39% 105.81% 100.00%
Net Worth 233,579 188,924 186,062 183,200 181,482 180,910 221,557 3.58%
  QoQ % 23.64% 1.54% 1.56% 0.95% 0.32% -18.35% -
  Horiz. % 105.43% 85.27% 83.98% 82.69% 81.91% 81.65% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - 572 - - - 572 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 4.57 % - % - % - % 5.99 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.29% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 233,579 188,924 186,062 183,200 181,482 180,910 221,557 3.58%
  QoQ % 23.64% 1.54% 1.56% 0.95% 0.32% -18.35% -
  Horiz. % 105.43% 85.27% 83.98% 82.69% 81.91% 81.65% 100.00%
NOSH 57,250 57,250 57,250 57,250 57,250 57,250 57,250 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 0.95 % 2.47 % 3.00 % 2.38 % 2.31 % 3.02 % 2.45 % -46.79%
  QoQ % -61.54% -17.67% 26.05% 3.03% -23.51% 23.27% -
  Horiz. % 38.78% 100.82% 122.45% 97.14% 94.29% 123.27% 100.00%
ROE 1.62 % 5.28 % 6.74 % 5.50 % 5.13 % 7.07 % 4.31 % -47.89%
  QoQ % -69.32% -21.66% 22.55% 7.21% -27.44% 64.04% -
  Horiz. % 37.59% 122.51% 156.38% 127.61% 119.03% 164.04% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/06/16 31/08/17 31/05/17 CAGR
RPS 692.53 706.08 726.97 737.46 702.57 738.54 693.90 -0.13%
  QoQ % -1.92% -2.87% -1.42% 4.97% -4.87% 6.43% -
  Horiz. % 99.80% 101.76% 104.77% 106.28% 101.25% 106.43% 100.00%
EPS 6.60 17.44 21.89 17.59 16.26 22.32 16.68 -46.07%
  QoQ % -62.16% -20.33% 24.45% 8.18% -27.15% 33.81% -
  Horiz. % 39.57% 104.56% 131.24% 105.46% 97.48% 133.81% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.0800 3.3000 3.2500 3.2000 3.1700 3.1600 3.8700 3.58%
  QoQ % 23.64% 1.54% 1.56% 0.95% 0.32% -18.35% -
  Horiz. % 105.43% 85.27% 83.98% 82.69% 81.91% 81.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,981
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 649.96 662.68 682.28 692.12 659.38 693.14 651.25 -0.13%
  QoQ % -1.92% -2.87% -1.42% 4.97% -4.87% 6.43% -
  Horiz. % 99.80% 101.76% 104.76% 106.28% 101.25% 106.43% 100.00%
EPS 6.20 16.37 20.55 16.50 15.26 20.96 15.66 -46.05%
  QoQ % -62.13% -20.34% 24.55% 8.13% -27.19% 33.84% -
  Horiz. % 39.59% 104.53% 131.23% 105.36% 97.45% 133.84% 100.00%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 0.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.8292 3.0971 3.0502 3.0033 2.9751 2.9657 3.6321 3.58%
  QoQ % 23.64% 1.54% 1.56% 0.95% 0.32% -18.35% -
  Horiz. % 105.43% 85.27% 83.98% 82.69% 81.91% 81.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 2.0900 2.3600 2.2200 2.2400 2.6500 2.8500 2.5200 -
P/RPS 0.30 0.33 0.31 0.30 0.38 0.39 0.36 -11.44%
  QoQ % -9.09% 6.45% 3.33% -21.05% -2.56% 8.33% -
  Horiz. % 83.33% 91.67% 86.11% 83.33% 105.56% 108.33% 100.00%
P/EPS 31.64 13.53 10.14 12.74 16.30 12.76 15.11 63.60%
  QoQ % 133.85% 33.43% -20.41% -21.84% 27.74% -15.55% -
  Horiz. % 209.40% 89.54% 67.11% 84.32% 107.88% 84.45% 100.00%
EY 3.16 7.39 9.86 7.85 6.14 7.84 6.62 -38.89%
  QoQ % -57.24% -25.05% 25.61% 27.85% -21.68% 18.43% -
  Horiz. % 47.73% 111.63% 148.94% 118.58% 92.75% 118.43% 100.00%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.50% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.72 0.68 0.70 0.84 0.90 0.65 -14.92%
  QoQ % -29.17% 5.88% -2.86% -16.67% -6.67% 38.46% -
  Horiz. % 78.46% 110.77% 104.62% 107.69% 129.23% 138.46% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 29/01/19 30/10/18 31/07/18 20/04/18 25/01/18 26/10/17 28/07/17 -
Price 2.6600 2.2000 2.2100 2.1400 2.5000 2.7100 2.9500 -
P/RPS 0.38 0.31 0.30 0.29 0.36 0.37 0.43 -7.90%
  QoQ % 22.58% 3.33% 3.45% -19.44% -2.70% -13.95% -
  Horiz. % 88.37% 72.09% 69.77% 67.44% 83.72% 86.05% 100.00%
P/EPS 40.27 12.62 10.10 12.17 15.38 12.13 17.68 73.03%
  QoQ % 219.10% 24.95% -17.01% -20.87% 26.79% -31.39% -
  Horiz. % 227.77% 71.38% 57.13% 68.83% 86.99% 68.61% 100.00%
EY 2.48 7.93 9.91 8.22 6.50 8.24 5.65 -42.21%
  QoQ % -68.73% -19.98% 20.56% 26.46% -21.12% 45.84% -
  Horiz. % 43.89% 140.35% 175.40% 145.49% 115.04% 145.84% 100.00%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.35% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.67 0.68 0.67 0.79 0.86 0.76 -9.89%
  QoQ % -2.99% -1.47% 1.49% -15.19% -8.14% 13.16% -
  Horiz. % 85.53% 88.16% 89.47% 88.16% 103.95% 113.16% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

318  382  565  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.975+0.04 
 EKOVEST-WB 0.485+0.04 
 WCT-WE 0.185+0.025 
 SAPNRG 0.34+0.005 
 IRIS 0.185+0.01 
 IWCITY 1.20+0.01 
 BARAKAH 0.10-0.005 
 KNM 0.19+0.015 
 MALTON 0.66+0.045 
Partners & Brokers