Highlights

[SUIWAH] QoQ Quarter Result on 2018-02-28 [#3]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 20-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 28-Feb-2018  [#3]
Profit Trend QoQ -     98.97%    YoY -     14.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 97,180 101,058 99,543 115,535 95,407 105,704 93,428 2.66%
  QoQ % -3.84% 1.52% -13.84% 21.10% -9.74% 13.14% -
  Horiz. % 104.02% 108.17% 106.55% 123.66% 102.12% 113.14% 100.00%
PBT 229 3,680 5,851 4,599 2,504 4,672 2,979 -81.89%
  QoQ % -93.78% -37.10% 27.22% 83.67% -46.40% 56.83% -
  Horiz. % 7.69% 123.53% 196.41% 154.38% 84.06% 156.83% 100.00%
Tax -833 -1,184 -918 -1,702 -1,048 -1,475 -211 149.58%
  QoQ % 29.65% -28.98% 46.06% -62.40% 28.95% -599.05% -
  Horiz. % 394.79% 561.14% 435.07% 806.64% 496.68% 699.05% 100.00%
NP -604 2,496 4,933 2,897 1,456 3,197 2,768 -
  QoQ % -124.20% -49.40% 70.28% 98.97% -54.46% 15.50% -
  Horiz. % -21.82% 90.17% 178.22% 104.66% 52.60% 115.50% 100.00%
NP to SH -604 2,496 4,982 2,897 1,456 3,197 2,571 -
  QoQ % -124.20% -49.90% 71.97% 98.97% -54.46% 24.35% -
  Horiz. % -23.49% 97.08% 193.78% 112.68% 56.63% 124.35% 100.00%
Tax Rate 363.76 % 32.17 % 15.69 % 37.01 % 41.85 % 31.57 % 7.08 % 1,278.73%
  QoQ % 1,030.74% 105.04% -57.61% -11.57% 32.56% 345.90% -
  Horiz. % 5,137.85% 454.38% 221.61% 522.74% 591.10% 445.90% 100.00%
Total Cost 97,784 98,562 94,610 112,638 93,951 102,507 90,660 5.17%
  QoQ % -0.79% 4.18% -16.01% 19.89% -8.35% 13.07% -
  Horiz. % 107.86% 108.72% 104.36% 124.24% 103.63% 113.07% 100.00%
Net Worth 233,579 188,924 186,062 183,200 181,482 180,910 221,557 3.58%
  QoQ % 23.64% 1.54% 1.56% 0.95% 0.32% -18.35% -
  Horiz. % 105.43% 85.27% 83.98% 82.69% 81.91% 81.65% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - 572 - - - 572 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 11.49 % - % - % - % 22.27 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 51.59% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 233,579 188,924 186,062 183,200 181,482 180,910 221,557 3.58%
  QoQ % 23.64% 1.54% 1.56% 0.95% 0.32% -18.35% -
  Horiz. % 105.43% 85.27% 83.98% 82.69% 81.91% 81.65% 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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin -0.62 % 2.47 % 4.96 % 2.51 % 1.53 % 3.02 % 2.96 % -
  QoQ % -125.10% -50.20% 97.61% 64.05% -49.34% 2.03% -
  Horiz. % -20.95% 83.45% 167.57% 84.80% 51.69% 102.03% 100.00%
ROE -0.26 % 1.32 % 2.68 % 1.58 % 0.80 % 1.77 % 1.16 % -
  QoQ % -119.70% -50.75% 69.62% 97.50% -54.80% 52.59% -
  Horiz. % -22.41% 113.79% 231.03% 136.21% 68.97% 152.59% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 169.75 176.52 173.87 201.81 166.65 184.64 163.19 2.66%
  QoQ % -3.84% 1.52% -13.84% 21.10% -9.74% 13.14% -
  Horiz. % 104.02% 108.17% 106.54% 123.67% 102.12% 113.14% 100.00%
EPS -1.06 4.36 8.70 5.06 2.54 5.58 4.49 -
  QoQ % -124.31% -49.89% 71.94% 99.21% -54.48% 24.28% -
  Horiz. % -23.61% 97.10% 193.76% 112.69% 56.57% 124.28% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.0800 3.3000 3.2500 3.2000 3.1700 3.1600 3.8700 3.58%
  QoQ % 23.64% 1.54% 1.56% 0.95% 0.32% -18.35% -
  Horiz. % 105.43% 85.27% 83.98% 82.69% 81.91% 81.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 159.31 165.67 163.19 189.40 156.40 173.29 153.16 2.66%
  QoQ % -3.84% 1.52% -13.84% 21.10% -9.75% 13.14% -
  Horiz. % 104.02% 108.17% 106.55% 123.66% 102.12% 113.14% 100.00%
EPS -0.99 4.09 8.17 4.75 2.39 5.24 4.21 -
  QoQ % -124.21% -49.94% 72.00% 98.74% -54.39% 24.47% -
  Horiz. % -23.52% 97.15% 194.06% 112.83% 56.77% 124.47% 100.00%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 0.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.8292 3.0971 3.0502 3.0033 2.9751 2.9657 3.6321 3.58%
  QoQ % 23.64% 1.54% 1.56% 0.95% 0.32% -18.35% -
  Horiz. % 105.43% 85.27% 83.98% 82.69% 81.91% 81.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 2.0900 2.3600 2.2200 2.2400 2.6500 2.8500 2.5200 -
P/RPS 1.23 1.34 1.28 1.11 1.59 1.54 1.54 -13.90%
  QoQ % -8.21% 4.69% 15.32% -30.19% 3.25% 0.00% -
  Horiz. % 79.87% 87.01% 83.12% 72.08% 103.25% 100.00% 100.00%
P/EPS -198.10 54.13 25.51 44.27 104.20 51.04 56.11 -
  QoQ % -465.97% 112.19% -42.38% -57.51% 104.15% -9.04% -
  Horiz. % -353.06% 96.47% 45.46% 78.90% 185.71% 90.96% 100.00%
EY -0.50 1.85 3.92 2.26 0.96 1.96 1.78 -
  QoQ % -127.03% -52.81% 73.45% 135.42% -51.02% 10.11% -
  Horiz. % -28.09% 103.93% 220.22% 126.97% 53.93% 110.11% 100.00%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.50% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.72 0.68 0.70 0.84 0.90 0.65 -14.92%
  QoQ % -29.17% 5.88% -2.86% -16.67% -6.67% 38.46% -
  Horiz. % 78.46% 110.77% 104.62% 107.69% 129.23% 138.46% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 29/01/19 30/10/18 31/07/18 20/04/18 25/01/18 26/10/17 28/07/17 -
Price 2.6600 2.2000 2.2100 2.1400 2.5000 2.7100 2.9500 -
P/RPS 1.57 1.25 1.27 1.06 1.50 1.47 1.81 -9.04%
  QoQ % 25.60% -1.57% 19.81% -29.33% 2.04% -18.78% -
  Horiz. % 86.74% 69.06% 70.17% 58.56% 82.87% 81.22% 100.00%
P/EPS -252.13 50.46 25.40 42.29 98.30 48.53 65.69 -
  QoQ % -599.66% 98.66% -39.94% -56.98% 102.56% -26.12% -
  Horiz. % -383.82% 76.82% 38.67% 64.38% 149.64% 73.88% 100.00%
EY -0.40 1.98 3.94 2.36 1.02 2.06 1.52 -
  QoQ % -120.20% -49.75% 66.95% 131.37% -50.49% 35.53% -
  Horiz. % -26.32% 130.26% 259.21% 155.26% 67.11% 135.53% 100.00%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.35% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.67 0.68 0.67 0.79 0.86 0.76 -9.89%
  QoQ % -2.99% -1.47% 1.49% -15.19% -8.14% 13.16% -
  Horiz. % 85.53% 88.16% 89.47% 88.16% 103.95% 113.16% 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