Highlights

[SUIWAH] QoQ Annualized Quarter Result on 2017-05-31 [#4]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 28-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     2.63%    YoY -     25.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 422,194 402,222 422,816 397,260 405,109 377,500 386,336 6.11%
  QoQ % 4.97% -4.87% 6.43% -1.94% 7.31% -2.29% -
  Horiz. % 109.28% 104.11% 109.44% 102.83% 104.86% 97.71% 100.00%
PBT 15,701 14,354 18,688 13,663 14,245 14,002 12,516 16.37%
  QoQ % 9.39% -23.19% 36.78% -4.09% 1.74% 11.87% -
  Horiz. % 125.45% 114.69% 149.31% 109.16% 113.82% 111.87% 100.00%
Tax -5,633 -5,046 -5,900 -3,919 -4,944 -5,094 -5,024 7.95%
  QoQ % -11.64% 14.47% -50.55% 20.73% 2.94% -1.39% -
  Horiz. % 112.13% 100.44% 117.44% 78.01% 98.41% 101.39% 100.00%
NP 10,068 9,308 12,788 9,744 9,301 8,908 7,492 21.84%
  QoQ % 8.17% -27.21% 31.24% 4.76% 4.42% 18.90% -
  Horiz. % 134.38% 124.24% 170.69% 130.06% 124.15% 118.90% 100.00%
NP to SH 10,068 9,308 12,788 9,550 9,305 8,912 7,496 21.80%
  QoQ % 8.17% -27.21% 33.91% 2.63% 4.41% 18.89% -
  Horiz. % 134.31% 124.17% 170.60% 127.40% 124.14% 118.89% 100.00%
Tax Rate 35.88 % 35.15 % 31.57 % 28.68 % 34.71 % 36.38 % 40.14 % -7.23%
  QoQ % 2.08% 11.34% 10.08% -17.37% -4.59% -9.37% -
  Horiz. % 89.39% 87.57% 78.65% 71.45% 86.47% 90.63% 100.00%
Total Cost 412,126 392,914 410,028 387,516 395,808 368,592 378,844 5.79%
  QoQ % 4.89% -4.17% 5.81% -2.09% 7.38% -2.71% -
  Horiz. % 108.79% 103.71% 108.23% 102.29% 104.48% 97.29% 100.00%
Net Worth 183,200 181,482 180,910 221,557 219,267 215,263 214,908 -10.12%
  QoQ % 0.95% 0.32% -18.35% 1.04% 1.86% 0.17% -
  Horiz. % 85.25% 84.45% 84.18% 103.09% 102.03% 100.17% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - 572 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 5.99 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 183,200 181,482 180,910 221,557 219,267 215,263 214,908 -10.12%
  QoQ % 0.95% 0.32% -18.35% 1.04% 1.86% 0.17% -
  Horiz. % 85.25% 84.45% 84.18% 103.09% 102.03% 100.17% 100.00%
NOSH 57,250 57,250 57,250 57,250 57,250 57,251 57,308 -0.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% -0.10% -
  Horiz. % 99.90% 99.90% 99.90% 99.90% 99.90% 99.90% 100.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 2.38 % 2.31 % 3.02 % 2.45 % 2.30 % 2.36 % 1.94 % 14.64%
  QoQ % 3.03% -23.51% 23.27% 6.52% -2.54% 21.65% -
  Horiz. % 122.68% 119.07% 155.67% 126.29% 118.56% 121.65% 100.00%
ROE 5.50 % 5.13 % 7.07 % 4.31 % 4.24 % 4.14 % 3.49 % 35.54%
  QoQ % 7.21% -27.44% 64.04% 1.65% 2.42% 18.62% -
  Horiz. % 157.59% 146.99% 202.58% 123.50% 121.49% 118.62% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 737.46 702.57 738.54 693.90 707.61 659.38 674.13 6.19%
  QoQ % 4.97% -4.87% 6.43% -1.94% 7.31% -2.19% -
  Horiz. % 109.39% 104.22% 109.55% 102.93% 104.97% 97.81% 100.00%
EPS 17.59 16.26 22.32 16.68 16.25 15.56 13.08 21.90%
  QoQ % 8.18% -27.15% 33.81% 2.65% 4.43% 18.96% -
  Horiz. % 134.48% 124.31% 170.64% 127.52% 124.24% 118.96% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.2000 3.1700 3.1600 3.8700 3.8300 3.7600 3.7500 -10.06%
  QoQ % 0.95% 0.32% -18.35% 1.04% 1.86% 0.27% -
  Horiz. % 85.33% 84.53% 84.27% 103.20% 102.13% 100.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 692.12 659.38 693.14 651.25 664.11 618.85 633.34 6.11%
  QoQ % 4.97% -4.87% 6.43% -1.94% 7.31% -2.29% -
  Horiz. % 109.28% 104.11% 109.44% 102.83% 104.86% 97.71% 100.00%
EPS 16.50 15.26 20.96 15.66 15.25 14.61 12.29 21.76%
  QoQ % 8.13% -27.19% 33.84% 2.69% 4.38% 18.88% -
  Horiz. % 134.26% 124.17% 170.55% 127.42% 124.08% 118.88% 100.00%
DPS 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.0033 2.9751 2.9657 3.6321 3.5945 3.5289 3.5231 -10.12%
  QoQ % 0.95% 0.32% -18.35% 1.05% 1.86% 0.16% -
  Horiz. % 85.25% 84.45% 84.18% 103.09% 102.03% 100.16% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 2.2400 2.6500 2.8500 2.5200 2.6000 2.2800 2.3200 -
P/RPS 0.30 0.38 0.39 0.36 0.37 0.35 0.34 -8.03%
  QoQ % -21.05% -2.56% 8.33% -2.70% 5.71% 2.94% -
  Horiz. % 88.24% 111.76% 114.71% 105.88% 108.82% 102.94% 100.00%
P/EPS 12.74 16.30 12.76 15.11 16.00 14.65 17.74 -19.85%
  QoQ % -21.84% 27.74% -15.55% -5.56% 9.22% -17.42% -
  Horiz. % 71.82% 91.88% 71.93% 85.17% 90.19% 82.58% 100.00%
EY 7.85 6.14 7.84 6.62 6.25 6.83 5.64 24.74%
  QoQ % 27.85% -21.68% 18.43% 5.92% -8.49% 21.10% -
  Horiz. % 139.18% 108.87% 139.01% 117.38% 110.82% 121.10% 100.00%
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.70 0.84 0.90 0.65 0.68 0.61 0.62 8.45%
  QoQ % -16.67% -6.67% 38.46% -4.41% 11.48% -1.61% -
  Horiz. % 112.90% 135.48% 145.16% 104.84% 109.68% 98.39% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 20/04/18 25/01/18 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 -
Price 2.1400 2.5000 2.7100 2.9500 2.6000 2.4700 2.4100 -
P/RPS 0.29 0.36 0.37 0.43 0.37 0.37 0.36 -13.46%
  QoQ % -19.44% -2.70% -13.95% 16.22% 0.00% 2.78% -
  Horiz. % 80.56% 100.00% 102.78% 119.44% 102.78% 102.78% 100.00%
P/EPS 12.17 15.38 12.13 17.68 16.00 15.87 18.43 -24.23%
  QoQ % -20.87% 26.79% -31.39% 10.50% 0.82% -13.89% -
  Horiz. % 66.03% 83.45% 65.82% 95.93% 86.81% 86.11% 100.00%
EY 8.22 6.50 8.24 5.65 6.25 6.30 5.43 31.94%
  QoQ % 26.46% -21.12% 45.84% -9.60% -0.79% 16.02% -
  Horiz. % 151.38% 119.71% 151.75% 104.05% 115.10% 116.02% 100.00%
DY 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.67 0.79 0.86 0.76 0.68 0.66 0.64 3.11%
  QoQ % -15.19% -8.14% 13.16% 11.76% 3.03% 3.13% -
  Horiz. % 104.69% 123.44% 134.38% 118.75% 106.25% 103.13% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers