Highlights

[SUIWAH] QoQ Quarter Result on 2016-08-31 [#1]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 28-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-Aug-2016  [#1]
Profit Trend QoQ -     -40.09%    YoY -     -30.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 93,428 115,082 92,167 96,584 87,452 108,933 108,933 -11.52%
  QoQ % -18.82% 24.86% -4.57% 10.44% -19.72% 0.00% -
  Horiz. % 85.77% 105.64% 84.61% 88.66% 80.28% 100.00% 100.00%
PBT 2,979 3,684 3,875 3,129 5,101 2,150 2,150 29.68%
  QoQ % -19.14% -4.93% 23.84% -38.66% 137.26% 0.00% -
  Horiz. % 138.56% 171.35% 180.23% 145.53% 237.26% 100.00% 100.00%
Tax -211 -1,160 -1,291 -1,256 -2,001 -785 -785 -64.90%
  QoQ % 81.81% 10.15% -2.79% 37.23% -154.90% 0.00% -
  Horiz. % 26.88% 147.77% 164.46% 160.00% 254.90% 100.00% 100.00%
NP 2,768 2,524 2,584 1,873 3,100 1,365 1,365 75.67%
  QoQ % 9.67% -2.32% 37.96% -39.58% 127.11% 0.00% -
  Horiz. % 202.78% 184.91% 189.30% 137.22% 227.11% 100.00% 100.00%
NP to SH 2,571 2,525 2,586 1,874 3,128 1,355 1,355 66.60%
  QoQ % 1.82% -2.36% 37.99% -40.09% 130.85% 0.00% -
  Horiz. % 189.74% 186.35% 190.85% 138.30% 230.85% 100.00% 100.00%
Tax Rate 7.08 % 31.49 % 33.32 % 40.14 % 39.23 % 36.51 % 36.51 % -72.94%
  QoQ % -77.52% -5.49% -16.99% 2.32% 7.45% 0.00% -
  Horiz. % 19.39% 86.25% 91.26% 109.94% 107.45% 100.00% 100.00%
Total Cost 90,660 112,558 89,583 94,711 84,352 107,568 107,568 -12.74%
  QoQ % -19.45% 25.65% -5.41% 12.28% -21.58% 0.00% -
  Horiz. % 84.28% 104.64% 83.28% 88.05% 78.42% 100.00% 100.00%
Net Worth 221,557 219,267 215,263 214,908 213,018 206,966 - -
  QoQ % 1.04% 1.86% 0.17% 0.89% 2.92% 0.00% -
  Horiz. % 107.05% 105.94% 104.01% 103.84% 102.92% 100.00% -
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div 572 - - - 2,004 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 34.76% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 221,557 219,267 215,263 214,908 213,018 206,966 - -
  QoQ % 1.04% 1.86% 0.17% 0.89% 2.92% 0.00% -
  Horiz. % 107.05% 105.94% 104.01% 103.84% 102.92% 100.00% -
NOSH 57,250 57,250 57,251 57,308 57,263 57,172 57,172 0.11%
  QoQ % 0.00% -0.00% -0.10% 0.08% 0.16% 0.00% -
  Horiz. % 100.13% 100.13% 100.14% 100.24% 100.16% 100.00% 100.00%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 2.96 % 2.19 % 2.80 % 1.94 % 3.54 % 1.25 % 1.25 % 98.77%
  QoQ % 35.16% -21.79% 44.33% -45.20% 183.20% 0.00% -
  Horiz. % 236.80% 175.20% 224.00% 155.20% 283.20% 100.00% 100.00%
ROE 1.16 % 1.15 % 1.20 % 0.87 % 1.47 % 0.65 % - % -
  QoQ % 0.87% -4.17% 37.93% -40.82% 126.15% 0.00% -
  Horiz. % 178.46% 176.92% 184.62% 133.85% 226.15% 100.00% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 163.19 201.02 160.99 168.53 152.72 190.53 190.53 -11.61%
  QoQ % -18.82% 24.86% -4.47% 10.35% -19.84% 0.00% -
  Horiz. % 85.65% 105.51% 84.50% 88.45% 80.16% 100.00% 100.00%
EPS 4.49 4.41 4.52 3.27 5.46 2.37 2.37 66.40%
  QoQ % 1.81% -2.43% 38.23% -40.11% 130.38% 0.00% -
  Horiz. % 189.45% 186.08% 190.72% 137.97% 230.38% 100.00% 100.00%
DPS 1.00 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.57% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.8700 3.8300 3.7600 3.7500 3.7200 3.6200 - -
  QoQ % 1.04% 1.86% 0.27% 0.81% 2.76% 0.00% -
  Horiz. % 106.91% 105.80% 103.87% 103.59% 102.76% 100.00% -
Adjusted Per Share Value based on latest NOSH - 57,242
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 153.16 188.66 151.09 158.33 143.36 178.58 178.58 -11.52%
  QoQ % -18.82% 24.87% -4.57% 10.44% -19.72% 0.00% -
  Horiz. % 85.77% 105.64% 84.61% 88.66% 80.28% 100.00% 100.00%
EPS 4.21 4.14 4.24 3.07 5.13 2.22 2.22 66.53%
  QoQ % 1.69% -2.36% 38.11% -40.16% 131.08% 0.00% -
  Horiz. % 189.64% 186.49% 190.99% 138.29% 231.08% 100.00% 100.00%
DPS 0.94 0.00 0.00 0.00 3.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.57% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.6321 3.5945 3.5289 3.5231 3.4921 3.3929 - -
  QoQ % 1.05% 1.86% 0.16% 0.89% 2.92% 0.00% -
  Horiz. % 107.05% 105.94% 104.01% 103.84% 102.92% 100.00% -
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 2.5200 2.6000 2.2800 2.3200 2.4000 2.5700 2.5700 -
P/RPS 1.54 1.29 1.42 1.38 1.57 1.35 1.35 11.06%
  QoQ % 19.38% -9.15% 2.90% -12.10% 16.30% 0.00% -
  Horiz. % 114.07% 95.56% 105.19% 102.22% 116.30% 100.00% 100.00%
P/EPS 56.11 58.95 50.48 70.95 43.94 108.44 108.44 -40.85%
  QoQ % -4.82% 16.78% -28.85% 61.47% -59.48% 0.00% -
  Horiz. % 51.74% 54.36% 46.55% 65.43% 40.52% 100.00% 100.00%
EY 1.78 1.70 1.98 1.41 2.28 0.92 0.92 69.21%
  QoQ % 4.71% -14.14% 40.43% -38.16% 147.83% 0.00% -
  Horiz. % 193.48% 184.78% 215.22% 153.26% 247.83% 100.00% 100.00%
DY 0.40 0.00 0.00 0.00 1.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.40% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.68 0.61 0.62 0.65 0.71 0.00 -
  QoQ % -4.41% 11.48% -1.61% -4.62% -8.45% 0.00% -
  Horiz. % 91.55% 95.77% 85.92% 87.32% 91.55% 100.00% -
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 28/07/17 28/04/17 24/01/17 28/10/16 29/07/16 29/04/16 - -
Price 2.9500 2.6000 2.4700 2.4100 2.3500 2.5000 0.0000 -
P/RPS 1.81 1.29 1.53 1.43 1.54 1.31 0.00 -
  QoQ % 40.31% -15.69% 6.99% -7.14% 17.56% 0.00% -
  Horiz. % 138.17% 98.47% 116.79% 109.16% 117.56% 100.00% -
P/EPS 65.69 58.95 54.68 73.70 43.02 105.49 0.00 -
  QoQ % 11.43% 7.81% -25.81% 71.32% -59.22% 0.00% -
  Horiz. % 62.27% 55.88% 51.83% 69.86% 40.78% 100.00% -
EY 1.52 1.70 1.83 1.36 2.32 0.95 0.00 -
  QoQ % -10.59% -7.10% 34.56% -41.38% 144.21% 0.00% -
  Horiz. % 160.00% 178.95% 192.63% 143.16% 244.21% 100.00% -
DY 0.34 0.00 0.00 0.00 1.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.82% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.76 0.68 0.66 0.64 0.63 0.69 0.00 -
  QoQ % 11.76% 3.03% 3.13% 1.59% -8.70% 0.00% -
  Horiz. % 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.
 


 

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