Highlights

[SUIWAH] QoQ Cumulative 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 -     36.84%    YoY -     25.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 316,646 201,111 105,704 397,260 303,832 188,750 96,584 121.17%
  QoQ % 57.45% 90.26% -73.39% 30.75% 60.97% 95.43% -
  Horiz. % 327.85% 208.22% 109.44% 411.31% 314.58% 195.43% 100.00%
PBT 11,776 7,177 4,672 13,663 10,684 7,001 3,129 142.54%
  QoQ % 64.08% 53.62% -65.81% 27.88% 52.61% 123.75% -
  Horiz. % 376.35% 229.37% 149.31% 436.66% 341.45% 223.75% 100.00%
Tax -4,225 -2,523 -1,475 -3,919 -3,708 -2,547 -1,256 125.00%
  QoQ % -67.46% -71.05% 62.36% -5.69% -45.58% -102.79% -
  Horiz. % 336.39% 200.88% 117.44% 312.02% 295.22% 202.79% 100.00%
NP 7,551 4,654 3,197 9,744 6,976 4,454 1,873 153.95%
  QoQ % 62.25% 45.57% -67.19% 39.68% 56.62% 137.80% -
  Horiz. % 403.15% 248.48% 170.69% 520.23% 372.45% 237.80% 100.00%
NP to SH 7,551 4,654 3,197 9,550 6,979 4,456 1,874 153.86%
  QoQ % 62.25% 45.57% -66.52% 36.84% 56.62% 137.78% -
  Horiz. % 402.93% 248.35% 170.60% 509.61% 372.41% 237.78% 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 309,095 196,457 102,507 387,516 296,856 184,296 94,711 120.50%
  QoQ % 57.33% 91.65% -73.55% 30.54% 61.08% 94.59% -
  Horiz. % 326.36% 207.43% 108.23% 409.16% 313.43% 194.59% 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 4.12 % 2.56 % 1.77 % 4.31 % 3.18 % 2.07 % 0.87 % 182.81%
  QoQ % 60.94% 44.63% -58.93% 35.53% 53.62% 137.93% -
  Horiz. % 473.56% 294.25% 203.45% 495.40% 365.52% 237.93% 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 553.09 351.29 184.64 693.90 530.71 329.69 168.53 121.32%
  QoQ % 57.45% 90.26% -73.39% 30.75% 60.97% 95.63% -
  Horiz. % 328.18% 208.44% 109.56% 411.74% 314.91% 195.63% 100.00%
EPS 13.19 8.13 5.58 16.68 12.19 7.78 3.27 154.04%
  QoQ % 62.24% 45.70% -66.55% 36.83% 56.68% 137.92% -
  Horiz. % 403.36% 248.62% 170.64% 510.09% 372.78% 237.92% 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 519.09 329.69 173.29 651.25 498.09 309.43 158.33 121.17%
  QoQ % 57.45% 90.25% -73.39% 30.75% 60.97% 95.43% -
  Horiz. % 327.85% 208.23% 109.45% 411.32% 314.59% 195.43% 100.00%
EPS 12.38 7.63 5.24 15.66 11.44 7.30 3.07 154.00%
  QoQ % 62.25% 45.61% -66.54% 36.89% 56.71% 137.79% -
  Horiz. % 403.26% 248.53% 170.68% 510.10% 372.64% 237.79% 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 0.40 0.75 1.54 0.36 0.49 0.69 1.38 -56.30%
  QoQ % -46.67% -51.30% 327.78% -26.53% -28.99% -50.00% -
  Horiz. % 28.99% 54.35% 111.59% 26.09% 35.51% 50.00% 100.00%
P/EPS 16.98 32.60 51.04 15.11 21.33 29.29 70.95 -61.55%
  QoQ % -47.91% -36.13% 237.79% -29.16% -27.18% -58.72% -
  Horiz. % 23.93% 45.95% 71.94% 21.30% 30.06% 41.28% 100.00%
EY 5.89 3.07 1.96 6.62 4.69 3.41 1.41 160.06%
  QoQ % 91.86% 56.63% -70.39% 41.15% 37.54% 141.84% -
  Horiz. % 417.73% 217.73% 139.01% 469.50% 332.62% 241.84% 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 0.39 0.71 1.47 0.43 0.49 0.75 1.43 -58.04%
  QoQ % -45.07% -51.70% 241.86% -12.24% -34.67% -47.55% -
  Horiz. % 27.27% 49.65% 102.80% 30.07% 34.27% 52.45% 100.00%
P/EPS 16.23 30.75 48.53 17.68 21.33 31.73 73.70 -63.63%
  QoQ % -47.22% -36.64% 174.49% -17.11% -32.78% -56.95% -
  Horiz. % 22.02% 41.72% 65.85% 23.99% 28.94% 43.05% 100.00%
EY 6.16 3.25 2.06 5.65 4.69 3.15 1.36 174.51%
  QoQ % 89.54% 57.77% -63.54% 20.47% 48.89% 131.62% -
  Horiz. % 452.94% 238.97% 151.47% 415.44% 344.85% 231.62% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers