Highlights

[SUIWAH] QoQ Quarter Result on 2016-11-30 [#2]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 24-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 30-Nov-2016  [#2]
Profit Trend QoQ -     37.99%    YoY -     491.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 105,704 93,428 115,082 92,167 96,584 87,452 108,933 -1.98%
  QoQ % 13.14% -18.82% 24.86% -4.57% 10.44% -19.72% -
  Horiz. % 97.04% 85.77% 105.64% 84.61% 88.66% 80.28% 100.00%
PBT 4,672 2,979 3,684 3,875 3,129 5,101 2,150 67.53%
  QoQ % 56.83% -19.14% -4.93% 23.84% -38.66% 137.26% -
  Horiz. % 217.30% 138.56% 171.35% 180.23% 145.53% 237.26% 100.00%
Tax -1,475 -211 -1,160 -1,291 -1,256 -2,001 -785 52.10%
  QoQ % -599.05% 81.81% 10.15% -2.79% 37.23% -154.90% -
  Horiz. % 187.90% 26.88% 147.77% 164.46% 160.00% 254.90% 100.00%
NP 3,197 2,768 2,524 2,584 1,873 3,100 1,365 76.09%
  QoQ % 15.50% 9.67% -2.32% 37.96% -39.58% 127.11% -
  Horiz. % 234.21% 202.78% 184.91% 189.30% 137.22% 227.11% 100.00%
NP to SH 3,197 2,571 2,525 2,586 1,874 3,128 1,355 76.95%
  QoQ % 24.35% 1.82% -2.36% 37.99% -40.09% 130.85% -
  Horiz. % 235.94% 189.74% 186.35% 190.85% 138.30% 230.85% 100.00%
Tax Rate 31.57 % 7.08 % 31.49 % 33.32 % 40.14 % 39.23 % 36.51 % -9.21%
  QoQ % 345.90% -77.52% -5.49% -16.99% 2.32% 7.45% -
  Horiz. % 86.47% 19.39% 86.25% 91.26% 109.94% 107.45% 100.00%
Total Cost 102,507 90,660 112,558 89,583 94,711 84,352 107,568 -3.15%
  QoQ % 13.07% -19.45% 25.65% -5.41% 12.28% -21.58% -
  Horiz. % 95.30% 84.28% 104.64% 83.28% 88.05% 78.42% 100.00%
Net Worth 180,910 221,557 219,267 215,263 214,908 213,018 206,966 -8.56%
  QoQ % -18.35% 1.04% 1.86% 0.17% 0.89% 2.92% -
  Horiz. % 87.41% 107.05% 105.94% 104.01% 103.84% 102.92% 100.00%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 572 - - - 2,004 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 34.76% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 180,910 221,557 219,267 215,263 214,908 213,018 206,966 -8.56%
  QoQ % -18.35% 1.04% 1.86% 0.17% 0.89% 2.92% -
  Horiz. % 87.41% 107.05% 105.94% 104.01% 103.84% 102.92% 100.00%
NOSH 57,250 57,250 57,250 57,251 57,308 57,263 57,172 0.09%
  QoQ % 0.00% 0.00% -0.00% -0.10% 0.08% 0.16% -
  Horiz. % 100.13% 100.13% 100.13% 100.14% 100.24% 100.16% 100.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 3.02 % 2.96 % 2.19 % 2.80 % 1.94 % 3.54 % 1.25 % 79.76%
  QoQ % 2.03% 35.16% -21.79% 44.33% -45.20% 183.20% -
  Horiz. % 241.60% 236.80% 175.20% 224.00% 155.20% 283.20% 100.00%
ROE 1.77 % 1.16 % 1.15 % 1.20 % 0.87 % 1.47 % 0.65 % 94.65%
  QoQ % 52.59% 0.87% -4.17% 37.93% -40.82% 126.15% -
  Horiz. % 272.31% 178.46% 176.92% 184.62% 133.85% 226.15% 100.00%
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 184.64 163.19 201.02 160.99 168.53 152.72 190.53 -2.07%
  QoQ % 13.14% -18.82% 24.86% -4.47% 10.35% -19.84% -
  Horiz. % 96.91% 85.65% 105.51% 84.50% 88.45% 80.16% 100.00%
EPS 5.58 4.49 4.41 4.52 3.27 5.46 2.37 76.70%
  QoQ % 24.28% 1.81% -2.43% 38.23% -40.11% 130.38% -
  Horiz. % 235.44% 189.45% 186.08% 190.72% 137.97% 230.38% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 28.57% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.1600 3.8700 3.8300 3.7600 3.7500 3.7200 3.6200 -8.64%
  QoQ % -18.35% 1.04% 1.86% 0.27% 0.81% 2.76% -
  Horiz. % 87.29% 106.91% 105.80% 103.87% 103.59% 102.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 173.29 153.16 188.66 151.09 158.33 143.36 178.58 -1.98%
  QoQ % 13.14% -18.82% 24.87% -4.57% 10.44% -19.72% -
  Horiz. % 97.04% 85.77% 105.64% 84.61% 88.66% 80.28% 100.00%
EPS 5.24 4.21 4.14 4.24 3.07 5.13 2.22 77.00%
  QoQ % 24.47% 1.69% -2.36% 38.11% -40.16% 131.08% -
  Horiz. % 236.04% 189.64% 186.49% 190.99% 138.29% 231.08% 100.00%
DPS 0.00 0.94 0.00 0.00 0.00 3.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 28.57% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.9657 3.6321 3.5945 3.5289 3.5231 3.4921 3.3929 -8.56%
  QoQ % -18.35% 1.05% 1.86% 0.16% 0.89% 2.92% -
  Horiz. % 87.41% 107.05% 105.94% 104.01% 103.84% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 2.8500 2.5200 2.6000 2.2800 2.3200 2.4000 2.5700 -
P/RPS 1.54 1.54 1.29 1.42 1.38 1.57 1.35 9.15%
  QoQ % 0.00% 19.38% -9.15% 2.90% -12.10% 16.30% -
  Horiz. % 114.07% 114.07% 95.56% 105.19% 102.22% 116.30% 100.00%
P/EPS 51.04 56.11 58.95 50.48 70.95 43.94 108.44 -39.41%
  QoQ % -9.04% -4.82% 16.78% -28.85% 61.47% -59.48% -
  Horiz. % 47.07% 51.74% 54.36% 46.55% 65.43% 40.52% 100.00%
EY 1.96 1.78 1.70 1.98 1.41 2.28 0.92 65.34%
  QoQ % 10.11% 4.71% -14.14% 40.43% -38.16% 147.83% -
  Horiz. % 213.04% 193.48% 184.78% 215.22% 153.26% 247.83% 100.00%
DY 0.00 0.40 0.00 0.00 0.00 1.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 27.40% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.90 0.65 0.68 0.61 0.62 0.65 0.71 17.08%
  QoQ % 38.46% -4.41% 11.48% -1.61% -4.62% -8.45% -
  Horiz. % 126.76% 91.55% 95.77% 85.92% 87.32% 91.55% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 29/07/16 29/04/16 -
Price 2.7100 2.9500 2.6000 2.4700 2.4100 2.3500 2.5000 -
P/RPS 1.47 1.81 1.29 1.53 1.43 1.54 1.31 7.96%
  QoQ % -18.78% 40.31% -15.69% 6.99% -7.14% 17.56% -
  Horiz. % 112.21% 138.17% 98.47% 116.79% 109.16% 117.56% 100.00%
P/EPS 48.53 65.69 58.95 54.68 73.70 43.02 105.49 -40.32%
  QoQ % -26.12% 11.43% 7.81% -25.81% 71.32% -59.22% -
  Horiz. % 46.00% 62.27% 55.88% 51.83% 69.86% 40.78% 100.00%
EY 2.06 1.52 1.70 1.83 1.36 2.32 0.95 67.30%
  QoQ % 35.53% -10.59% -7.10% 34.56% -41.38% 144.21% -
  Horiz. % 216.84% 160.00% 178.95% 192.63% 143.16% 244.21% 100.00%
DY 0.00 0.34 0.00 0.00 0.00 1.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 22.82% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.86 0.76 0.68 0.66 0.64 0.63 0.69 15.77%
  QoQ % 13.16% 11.76% 3.03% 3.13% 1.59% -8.70% -
  Horiz. % 124.64% 110.14% 98.55% 95.65% 92.75% 91.30% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers