Highlights

[SUIWAH] QoQ Cumulative 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 -     -24.24%    YoY -     -59.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 308,560 198,238 101,058 416,189 316,646 201,111 105,704 104.65%
  QoQ % 55.65% 96.16% -75.72% 31.44% 57.45% 90.26% -
  Horiz. % 291.91% 187.54% 95.60% 393.73% 299.56% 190.26% 100.00%
PBT 3,305 3,908 3,680 17,627 11,776 7,177 4,672 -20.66%
  QoQ % -15.43% 6.20% -79.12% 49.69% 64.08% 53.62% -
  Horiz. % 70.74% 83.65% 78.77% 377.29% 252.05% 153.62% 100.00%
Tax -2,639 -2,017 -1,184 -5,143 -4,225 -2,523 -1,475 47.53%
  QoQ % -30.84% -70.35% 76.98% -21.73% -67.46% -71.05% -
  Horiz. % 178.92% 136.75% 80.27% 348.68% 286.44% 171.05% 100.00%
NP 666 1,891 2,496 12,484 7,551 4,654 3,197 -64.96%
  QoQ % -64.78% -24.24% -80.01% 65.33% 62.25% 45.57% -
  Horiz. % 20.83% 59.15% 78.07% 390.49% 236.19% 145.57% 100.00%
NP to SH 666 1,891 2,496 12,533 7,551 4,654 3,197 -64.96%
  QoQ % -64.78% -24.24% -80.08% 65.98% 62.25% 45.57% -
  Horiz. % 20.83% 59.15% 78.07% 392.02% 236.19% 145.57% 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 307,894 196,347 98,562 403,705 309,095 196,457 102,507 108.60%
  QoQ % 56.81% 99.21% -75.59% 30.61% 57.33% 91.65% -
  Horiz. % 300.36% 191.54% 96.15% 393.83% 301.54% 191.65% 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 0.29 % 0.81 % 1.32 % 6.74 % 4.12 % 2.56 % 1.77 % -70.16%
  QoQ % -64.20% -38.64% -80.42% 63.59% 60.94% 44.63% -
  Horiz. % 16.38% 45.76% 74.58% 380.79% 232.77% 144.63% 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 538.97 346.27 176.52 726.97 553.09 351.29 184.64 104.65%
  QoQ % 55.65% 96.16% -75.72% 31.44% 57.45% 90.26% -
  Horiz. % 291.90% 187.54% 95.60% 393.72% 299.55% 190.26% 100.00%
EPS 1.16 3.30 4.36 21.89 13.19 8.13 5.58 -65.01%
  QoQ % -64.85% -24.31% -80.08% 65.96% 62.24% 45.70% -
  Horiz. % 20.79% 59.14% 78.14% 392.29% 236.38% 145.70% 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 505.84 324.98 165.67 682.28 519.09 329.69 173.29 104.65%
  QoQ % 55.65% 96.16% -75.72% 31.44% 57.45% 90.25% -
  Horiz. % 291.90% 187.54% 95.60% 393.72% 299.55% 190.25% 100.00%
EPS 1.09 3.10 4.09 20.55 12.38 7.63 5.24 -64.99%
  QoQ % -64.84% -24.21% -80.10% 65.99% 62.25% 45.61% -
  Horiz. % 20.80% 59.16% 78.05% 392.18% 236.26% 145.61% 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 0.50 0.60 1.34 0.31 0.40 0.75 1.54 -52.86%
  QoQ % -16.67% -55.22% 332.26% -22.50% -46.67% -51.30% -
  Horiz. % 32.47% 38.96% 87.01% 20.13% 25.97% 48.70% 100.00%
P/EPS 230.38 63.27 54.13 10.14 16.98 32.60 51.04 173.88%
  QoQ % 264.12% 16.89% 433.83% -40.28% -47.91% -36.13% -
  Horiz. % 451.37% 123.96% 106.05% 19.87% 33.27% 63.87% 100.00%
EY 0.43 1.58 1.85 9.86 5.89 3.07 1.96 -63.73%
  QoQ % -72.78% -14.59% -81.24% 67.40% 91.86% 56.63% -
  Horiz. % 21.94% 80.61% 94.39% 503.06% 300.51% 156.63% 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 0.51 0.77 1.25 0.30 0.39 0.71 1.47 -50.72%
  QoQ % -33.77% -38.40% 316.67% -23.08% -45.07% -51.70% -
  Horiz. % 34.69% 52.38% 85.03% 20.41% 26.53% 48.30% 100.00%
P/EPS 238.11 80.53 50.46 10.10 16.23 30.75 48.53 189.59%
  QoQ % 195.68% 59.59% 399.60% -37.77% -47.22% -36.64% -
  Horiz. % 490.64% 165.94% 103.98% 20.81% 33.44% 63.36% 100.00%
EY 0.42 1.24 1.98 9.91 6.16 3.25 2.06 -65.46%
  QoQ % -66.13% -37.37% -80.02% 60.88% 89.54% 57.77% -
  Horiz. % 20.39% 60.19% 96.12% 481.07% 299.03% 157.77% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers