Highlights

[SUIWAH] QoQ Quarter Result on 2017-02-28 [#3]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 28-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 28-Feb-2017  [#3]
Profit Trend QoQ -     -2.36%    YoY -     86.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 95,407 105,704 93,428 115,082 92,167 96,584 87,452 5.97%
  QoQ % -9.74% 13.14% -18.82% 24.86% -4.57% 10.44% -
  Horiz. % 109.10% 120.87% 106.83% 131.59% 105.39% 110.44% 100.00%
PBT 2,504 4,672 2,979 3,684 3,875 3,129 5,101 -37.75%
  QoQ % -46.40% 56.83% -19.14% -4.93% 23.84% -38.66% -
  Horiz. % 49.09% 91.59% 58.40% 72.22% 75.97% 61.34% 100.00%
Tax -1,048 -1,475 -211 -1,160 -1,291 -1,256 -2,001 -35.00%
  QoQ % 28.95% -599.05% 81.81% 10.15% -2.79% 37.23% -
  Horiz. % 52.37% 73.71% 10.54% 57.97% 64.52% 62.77% 100.00%
NP 1,456 3,197 2,768 2,524 2,584 1,873 3,100 -39.55%
  QoQ % -54.46% 15.50% 9.67% -2.32% 37.96% -39.58% -
  Horiz. % 46.97% 103.13% 89.29% 81.42% 83.35% 60.42% 100.00%
NP to SH 1,456 3,197 2,571 2,525 2,586 1,874 3,128 -39.91%
  QoQ % -54.46% 24.35% 1.82% -2.36% 37.99% -40.09% -
  Horiz. % 46.55% 102.21% 82.19% 80.72% 82.67% 59.91% 100.00%
Tax Rate 41.85 % 31.57 % 7.08 % 31.49 % 33.32 % 40.14 % 39.23 % 4.40%
  QoQ % 32.56% 345.90% -77.52% -5.49% -16.99% 2.32% -
  Horiz. % 106.68% 80.47% 18.05% 80.27% 84.93% 102.32% 100.00%
Total Cost 93,951 102,507 90,660 112,558 89,583 94,711 84,352 7.44%
  QoQ % -8.35% 13.07% -19.45% 25.65% -5.41% 12.28% -
  Horiz. % 111.38% 121.52% 107.48% 133.44% 106.20% 112.28% 100.00%
Net Worth 181,482 180,910 221,557 219,267 215,263 214,908 213,018 -10.12%
  QoQ % 0.32% -18.35% 1.04% 1.86% 0.17% 0.89% -
  Horiz. % 85.20% 84.93% 104.01% 102.93% 101.05% 100.89% 100.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - 572 - - - 2,004 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 28.56% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 22.27 % - % - % - % 64.07 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 34.76% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 181,482 180,910 221,557 219,267 215,263 214,908 213,018 -10.12%
  QoQ % 0.32% -18.35% 1.04% 1.86% 0.17% 0.89% -
  Horiz. % 85.20% 84.93% 104.01% 102.93% 101.05% 100.89% 100.00%
NOSH 57,250 57,250 57,250 57,250 57,251 57,308 57,263 -0.02%
  QoQ % 0.00% 0.00% 0.00% -0.00% -0.10% 0.08% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 100.08% 100.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 1.53 % 3.02 % 2.96 % 2.19 % 2.80 % 1.94 % 3.54 % -42.81%
  QoQ % -49.34% 2.03% 35.16% -21.79% 44.33% -45.20% -
  Horiz. % 43.22% 85.31% 83.62% 61.86% 79.10% 54.80% 100.00%
ROE 0.80 % 1.77 % 1.16 % 1.15 % 1.20 % 0.87 % 1.47 % -33.32%
  QoQ % -54.80% 52.59% 0.87% -4.17% 37.93% -40.82% -
  Horiz. % 54.42% 120.41% 78.91% 78.23% 81.63% 59.18% 100.00%
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 166.65 184.64 163.19 201.02 160.99 168.53 152.72 5.99%
  QoQ % -9.74% 13.14% -18.82% 24.86% -4.47% 10.35% -
  Horiz. % 109.12% 120.90% 106.86% 131.63% 105.42% 110.35% 100.00%
EPS 2.54 5.58 4.49 4.41 4.52 3.27 5.46 -39.93%
  QoQ % -54.48% 24.28% 1.81% -2.43% 38.23% -40.11% -
  Horiz. % 46.52% 102.20% 82.23% 80.77% 82.78% 59.89% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 28.57% 0.00% 0.00% 0.00% 100.00%
NAPS 3.1700 3.1600 3.8700 3.8300 3.7600 3.7500 3.7200 -10.11%
  QoQ % 0.32% -18.35% 1.04% 1.86% 0.27% 0.81% -
  Horiz. % 85.22% 84.95% 104.03% 102.96% 101.08% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 156.40 173.29 153.16 188.66 151.09 158.33 143.36 5.97%
  QoQ % -9.75% 13.14% -18.82% 24.87% -4.57% 10.44% -
  Horiz. % 109.10% 120.88% 106.84% 131.60% 105.39% 110.44% 100.00%
EPS 2.39 5.24 4.21 4.14 4.24 3.07 5.13 -39.87%
  QoQ % -54.39% 24.47% 1.69% -2.36% 38.11% -40.16% -
  Horiz. % 46.59% 102.14% 82.07% 80.70% 82.65% 59.84% 100.00%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 3.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 28.57% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9751 2.9657 3.6321 3.5945 3.5289 3.5231 3.4921 -10.12%
  QoQ % 0.32% -18.35% 1.05% 1.86% 0.16% 0.89% -
  Horiz. % 85.20% 84.93% 104.01% 102.93% 101.05% 100.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 2.6500 2.8500 2.5200 2.6000 2.2800 2.3200 2.4000 -
P/RPS 1.59 1.54 1.54 1.29 1.42 1.38 1.57 0.85%
  QoQ % 3.25% 0.00% 19.38% -9.15% 2.90% -12.10% -
  Horiz. % 101.27% 98.09% 98.09% 82.17% 90.45% 87.90% 100.00%
P/EPS 104.20 51.04 56.11 58.95 50.48 70.95 43.94 77.74%
  QoQ % 104.15% -9.04% -4.82% 16.78% -28.85% 61.47% -
  Horiz. % 237.14% 116.16% 127.70% 134.16% 114.88% 161.47% 100.00%
EY 0.96 1.96 1.78 1.70 1.98 1.41 2.28 -43.79%
  QoQ % -51.02% 10.11% 4.71% -14.14% 40.43% -38.16% -
  Horiz. % 42.11% 85.96% 78.07% 74.56% 86.84% 61.84% 100.00%
DY 0.00 0.00 0.40 0.00 0.00 0.00 1.46 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 27.40% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.84 0.90 0.65 0.68 0.61 0.62 0.65 18.62%
  QoQ % -6.67% 38.46% -4.41% 11.48% -1.61% -4.62% -
  Horiz. % 129.23% 138.46% 100.00% 104.62% 93.85% 95.38% 100.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 25/01/18 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 29/07/16 -
Price 2.5000 2.7100 2.9500 2.6000 2.4700 2.4100 2.3500 -
P/RPS 1.50 1.47 1.81 1.29 1.53 1.43 1.54 -1.74%
  QoQ % 2.04% -18.78% 40.31% -15.69% 6.99% -7.14% -
  Horiz. % 97.40% 95.45% 117.53% 83.77% 99.35% 92.86% 100.00%
P/EPS 98.30 48.53 65.69 58.95 54.68 73.70 43.02 73.40%
  QoQ % 102.56% -26.12% 11.43% 7.81% -25.81% 71.32% -
  Horiz. % 228.50% 112.81% 152.70% 137.03% 127.10% 171.32% 100.00%
EY 1.02 2.06 1.52 1.70 1.83 1.36 2.32 -42.15%
  QoQ % -50.49% 35.53% -10.59% -7.10% 34.56% -41.38% -
  Horiz. % 43.97% 88.79% 65.52% 73.28% 78.88% 58.62% 100.00%
DY 0.00 0.00 0.34 0.00 0.00 0.00 1.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 22.82% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.79 0.86 0.76 0.68 0.66 0.64 0.63 16.27%
  QoQ % -8.14% 13.16% 11.76% 3.03% 3.13% 1.59% -
  Horiz. % 125.40% 136.51% 120.63% 107.94% 104.76% 101.59% 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