Highlights

[SUIWAH] QoQ Annualized Quarter Result on 2018-05-31 [#4]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 31-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-May-2018  [#4]
Profit Trend QoQ -     24.48%    YoY -     31.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 411,413 396,476 404,232 416,189 422,194 402,222 422,816 -1.81%
  QoQ % 3.77% -1.92% -2.87% -1.42% 4.97% -4.87% -
  Horiz. % 97.30% 93.77% 95.60% 98.43% 99.85% 95.13% 100.00%
PBT 4,406 7,816 14,720 17,627 15,701 14,354 18,688 -61.93%
  QoQ % -43.62% -46.90% -16.49% 12.26% 9.39% -23.19% -
  Horiz. % 23.58% 41.82% 78.77% 94.32% 84.02% 76.81% 100.00%
Tax -3,518 -4,034 -4,736 -5,143 -5,633 -5,046 -5,900 -29.22%
  QoQ % 12.77% 14.82% 7.91% 8.70% -11.64% 14.47% -
  Horiz. % 59.64% 68.37% 80.27% 87.17% 95.48% 85.53% 100.00%
NP 888 3,782 9,984 12,484 10,068 9,308 12,788 -83.19%
  QoQ % -76.52% -62.12% -20.03% 24.00% 8.17% -27.21% -
  Horiz. % 6.94% 29.57% 78.07% 97.62% 78.73% 72.79% 100.00%
NP to SH 888 3,782 9,984 12,533 10,068 9,308 12,788 -83.19%
  QoQ % -76.52% -62.12% -20.34% 24.48% 8.17% -27.21% -
  Horiz. % 6.94% 29.57% 78.07% 98.01% 78.73% 72.79% 100.00%
Tax Rate 79.85 % 51.61 % 32.17 % 29.18 % 35.88 % 35.15 % 31.57 % 85.95%
  QoQ % 54.72% 60.43% 10.25% -18.67% 2.08% 11.34% -
  Horiz. % 252.93% 163.48% 101.90% 92.43% 113.65% 111.34% 100.00%
Total Cost 410,525 392,694 394,248 403,705 412,126 392,914 410,028 0.08%
  QoQ % 4.54% -0.39% -2.34% -2.04% 4.89% -4.17% -
  Horiz. % 100.12% 95.77% 96.15% 98.46% 100.51% 95.83% 100.00%
Net Worth 231,862 233,579 188,924 186,062 183,200 181,482 180,910 18.04%
  QoQ % -0.74% 23.64% 1.54% 1.56% 0.95% 0.32% -
  Horiz. % 128.16% 129.11% 104.43% 102.85% 101.27% 100.32% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 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 % - % - % - % 4.57 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 231,862 233,579 188,924 186,062 183,200 181,482 180,910 18.04%
  QoQ % -0.74% 23.64% 1.54% 1.56% 0.95% 0.32% -
  Horiz. % 128.16% 129.11% 104.43% 102.85% 101.27% 100.32% 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 0.22 % 0.95 % 2.47 % 3.00 % 2.38 % 2.31 % 3.02 % -82.64%
  QoQ % -76.84% -61.54% -17.67% 26.05% 3.03% -23.51% -
  Horiz. % 7.28% 31.46% 81.79% 99.34% 78.81% 76.49% 100.00%
ROE 0.38 % 1.62 % 5.28 % 6.74 % 5.50 % 5.13 % 7.07 % -85.83%
  QoQ % -76.54% -69.32% -21.66% 22.55% 7.21% -27.44% -
  Horiz. % 5.37% 22.91% 74.68% 95.33% 77.79% 72.56% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 718.63 692.53 706.08 726.97 737.46 702.57 738.54 -1.81%
  QoQ % 3.77% -1.92% -2.87% -1.42% 4.97% -4.87% -
  Horiz. % 97.30% 93.77% 95.60% 98.43% 99.85% 95.13% 100.00%
EPS 1.55 6.60 17.44 21.89 17.59 16.26 22.32 -83.19%
  QoQ % -76.52% -62.16% -20.33% 24.45% 8.18% -27.15% -
  Horiz. % 6.94% 29.57% 78.14% 98.07% 78.81% 72.85% 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 4.0500 4.0800 3.3000 3.2500 3.2000 3.1700 3.1600 18.04%
  QoQ % -0.74% 23.64% 1.54% 1.56% 0.95% 0.32% -
  Horiz. % 128.16% 129.11% 104.43% 102.85% 101.27% 100.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 674.45 649.96 662.68 682.28 692.12 659.38 693.14 -1.81%
  QoQ % 3.77% -1.92% -2.87% -1.42% 4.97% -4.87% -
  Horiz. % 97.30% 93.77% 95.61% 98.43% 99.85% 95.13% 100.00%
EPS 1.46 6.20 16.37 20.55 16.50 15.26 20.96 -83.15%
  QoQ % -76.45% -62.13% -20.34% 24.55% 8.13% -27.19% -
  Horiz. % 6.97% 29.58% 78.10% 98.04% 78.72% 72.81% 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 3.8010 3.8292 3.0971 3.0502 3.0033 2.9751 2.9657 18.04%
  QoQ % -0.74% 23.64% 1.54% 1.56% 0.95% 0.32% -
  Horiz. % 128.17% 129.12% 104.43% 102.85% 101.27% 100.32% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 2.6800 2.0900 2.3600 2.2200 2.2400 2.6500 2.8500 -
P/RPS 0.37 0.30 0.33 0.31 0.30 0.38 0.39 -3.46%
  QoQ % 23.33% -9.09% 6.45% 3.33% -21.05% -2.56% -
  Horiz. % 94.87% 76.92% 84.62% 79.49% 76.92% 97.44% 100.00%
P/EPS 172.78 31.64 13.53 10.14 12.74 16.30 12.76 470.82%
  QoQ % 446.08% 133.85% 33.43% -20.41% -21.84% 27.74% -
  Horiz. % 1,354.08% 247.96% 106.03% 79.47% 99.84% 127.74% 100.00%
EY 0.58 3.16 7.39 9.86 7.85 6.14 7.84 -82.46%
  QoQ % -81.65% -57.24% -25.05% 25.61% 27.85% -21.68% -
  Horiz. % 7.40% 40.31% 94.26% 125.77% 100.13% 78.32% 100.00%
DY 0.00 0.00 0.00 0.45 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 0.66 0.51 0.72 0.68 0.70 0.84 0.90 -18.73%
  QoQ % 29.41% -29.17% 5.88% -2.86% -16.67% -6.67% -
  Horiz. % 73.33% 56.67% 80.00% 75.56% 77.78% 93.33% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 30/04/19 29/01/19 30/10/18 31/07/18 20/04/18 25/01/18 26/10/17 -
Price 2.7700 2.6600 2.2000 2.2100 2.1400 2.5000 2.7100 -
P/RPS 0.39 0.38 0.31 0.30 0.29 0.36 0.37 3.58%
  QoQ % 2.63% 22.58% 3.33% 3.45% -19.44% -2.70% -
  Horiz. % 105.41% 102.70% 83.78% 81.08% 78.38% 97.30% 100.00%
P/EPS 178.58 40.27 12.62 10.10 12.17 15.38 12.13 503.65%
  QoQ % 343.46% 219.10% 24.95% -17.01% -20.87% 26.79% -
  Horiz. % 1,472.22% 331.99% 104.04% 83.26% 100.33% 126.79% 100.00%
EY 0.56 2.48 7.93 9.91 8.22 6.50 8.24 -83.43%
  QoQ % -77.42% -68.73% -19.98% 20.56% 26.46% -21.12% -
  Horiz. % 6.80% 30.10% 96.24% 120.27% 99.76% 78.88% 100.00%
DY 0.00 0.00 0.00 0.45 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 0.68 0.65 0.67 0.68 0.67 0.79 0.86 -14.53%
  QoQ % 4.62% -2.99% -1.47% 1.49% -15.19% -8.14% -
  Horiz. % 79.07% 75.58% 77.91% 79.07% 77.91% 91.86% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers