Highlights

[SUIWAH] QoQ Quarter Result on 2017-08-31 [#1]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 26-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-Aug-2017  [#1]
Profit Trend QoQ -     24.35%    YoY -     70.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 99,543 115,535 95,407 105,704 93,428 115,082 92,167 5.27%
  QoQ % -13.84% 21.10% -9.74% 13.14% -18.82% 24.86% -
  Horiz. % 108.00% 125.35% 103.52% 114.69% 101.37% 124.86% 100.00%
PBT 5,851 4,599 2,504 4,672 2,979 3,684 3,875 31.65%
  QoQ % 27.22% 83.67% -46.40% 56.83% -19.14% -4.93% -
  Horiz. % 150.99% 118.68% 64.62% 120.57% 76.88% 95.07% 100.00%
Tax -918 -1,702 -1,048 -1,475 -211 -1,160 -1,291 -20.35%
  QoQ % 46.06% -62.40% 28.95% -599.05% 81.81% 10.15% -
  Horiz. % 71.11% 131.84% 81.18% 114.25% 16.34% 89.85% 100.00%
NP 4,933 2,897 1,456 3,197 2,768 2,524 2,584 53.95%
  QoQ % 70.28% 98.97% -54.46% 15.50% 9.67% -2.32% -
  Horiz. % 190.91% 112.11% 56.35% 123.72% 107.12% 97.68% 100.00%
NP to SH 4,982 2,897 1,456 3,197 2,571 2,525 2,586 54.89%
  QoQ % 71.97% 98.97% -54.46% 24.35% 1.82% -2.36% -
  Horiz. % 192.65% 112.03% 56.30% 123.63% 99.42% 97.64% 100.00%
Tax Rate 15.69 % 37.01 % 41.85 % 31.57 % 7.08 % 31.49 % 33.32 % -39.50%
  QoQ % -57.61% -11.57% 32.56% 345.90% -77.52% -5.49% -
  Horiz. % 47.09% 111.07% 125.60% 94.75% 21.25% 94.51% 100.00%
Total Cost 94,610 112,638 93,951 102,507 90,660 112,558 89,583 3.71%
  QoQ % -16.01% 19.89% -8.35% 13.07% -19.45% 25.65% -
  Horiz. % 105.61% 125.74% 104.88% 114.43% 101.20% 125.65% 100.00%
Net Worth 186,062 183,200 181,482 180,910 221,557 219,267 215,263 -9.27%
  QoQ % 1.56% 0.95% 0.32% -18.35% 1.04% 1.86% -
  Horiz. % 86.43% 85.10% 84.31% 84.04% 102.92% 101.86% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 572 - - - 572 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 51.59% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 186,062 183,200 181,482 180,910 221,557 219,267 215,263 -9.27%
  QoQ % 1.56% 0.95% 0.32% -18.35% 1.04% 1.86% -
  Horiz. % 86.43% 85.10% 84.31% 84.04% 102.92% 101.86% 100.00%
NOSH 57,250 57,250 57,250 57,250 57,250 57,250 57,251 -0.00%
  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
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 4.96 % 2.51 % 1.53 % 3.02 % 2.96 % 2.19 % 2.80 % 46.45%
  QoQ % 97.61% 64.05% -49.34% 2.03% 35.16% -21.79% -
  Horiz. % 177.14% 89.64% 54.64% 107.86% 105.71% 78.21% 100.00%
ROE 2.68 % 1.58 % 0.80 % 1.77 % 1.16 % 1.15 % 1.20 % 70.94%
  QoQ % 69.62% 97.50% -54.80% 52.59% 0.87% -4.17% -
  Horiz. % 223.33% 131.67% 66.67% 147.50% 96.67% 95.83% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 173.87 201.81 166.65 184.64 163.19 201.02 160.99 5.27%
  QoQ % -13.84% 21.10% -9.74% 13.14% -18.82% 24.86% -
  Horiz. % 108.00% 125.36% 103.52% 114.69% 101.37% 124.86% 100.00%
EPS 8.70 5.06 2.54 5.58 4.49 4.41 4.52 54.80%
  QoQ % 71.94% 99.21% -54.48% 24.28% 1.81% -2.43% -
  Horiz. % 192.48% 111.95% 56.19% 123.45% 99.34% 97.57% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.2500 3.2000 3.1700 3.1600 3.8700 3.8300 3.7600 -9.27%
  QoQ % 1.56% 0.95% 0.32% -18.35% 1.04% 1.86% -
  Horiz. % 86.44% 85.11% 84.31% 84.04% 102.93% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,981
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 163.19 189.40 156.40 173.29 153.16 188.66 151.09 5.28%
  QoQ % -13.84% 21.10% -9.75% 13.14% -18.82% 24.87% -
  Horiz. % 108.01% 125.36% 103.51% 114.69% 101.37% 124.87% 100.00%
EPS 8.17 4.75 2.39 5.24 4.21 4.14 4.24 54.91%
  QoQ % 72.00% 98.74% -54.39% 24.47% 1.69% -2.36% -
  Horiz. % 192.69% 112.03% 56.37% 123.58% 99.29% 97.64% 100.00%
DPS 0.94 0.00 0.00 0.00 0.94 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.0502 3.0033 2.9751 2.9657 3.6321 3.5945 3.5289 -9.27%
  QoQ % 1.56% 0.95% 0.32% -18.35% 1.05% 1.86% -
  Horiz. % 86.43% 85.11% 84.31% 84.04% 102.92% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 2.2200 2.2400 2.6500 2.8500 2.5200 2.6000 2.2800 -
P/RPS 1.28 1.11 1.59 1.54 1.54 1.29 1.42 -6.69%
  QoQ % 15.32% -30.19% 3.25% 0.00% 19.38% -9.15% -
  Horiz. % 90.14% 78.17% 111.97% 108.45% 108.45% 90.85% 100.00%
P/EPS 25.51 44.27 104.20 51.04 56.11 58.95 50.48 -36.58%
  QoQ % -42.38% -57.51% 104.15% -9.04% -4.82% 16.78% -
  Horiz. % 50.53% 87.70% 206.42% 101.11% 111.15% 116.78% 100.00%
EY 3.92 2.26 0.96 1.96 1.78 1.70 1.98 57.73%
  QoQ % 73.45% 135.42% -51.02% 10.11% 4.71% -14.14% -
  Horiz. % 197.98% 114.14% 48.48% 98.99% 89.90% 85.86% 100.00%
DY 0.45 0.00 0.00 0.00 0.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.70 0.84 0.90 0.65 0.68 0.61 7.52%
  QoQ % -2.86% -16.67% -6.67% 38.46% -4.41% 11.48% -
  Horiz. % 111.48% 114.75% 137.70% 147.54% 106.56% 111.48% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/07/18 20/04/18 25/01/18 26/10/17 28/07/17 28/04/17 24/01/17 -
Price 2.2100 2.1400 2.5000 2.7100 2.9500 2.6000 2.4700 -
P/RPS 1.27 1.06 1.50 1.47 1.81 1.29 1.53 -11.69%
  QoQ % 19.81% -29.33% 2.04% -18.78% 40.31% -15.69% -
  Horiz. % 83.01% 69.28% 98.04% 96.08% 118.30% 84.31% 100.00%
P/EPS 25.40 42.29 98.30 48.53 65.69 58.95 54.68 -40.05%
  QoQ % -39.94% -56.98% 102.56% -26.12% 11.43% 7.81% -
  Horiz. % 46.45% 77.34% 179.77% 88.75% 120.14% 107.81% 100.00%
EY 3.94 2.36 1.02 2.06 1.52 1.70 1.83 66.81%
  QoQ % 66.95% 131.37% -50.49% 35.53% -10.59% -7.10% -
  Horiz. % 215.30% 128.96% 55.74% 112.57% 83.06% 92.90% 100.00%
DY 0.45 0.00 0.00 0.00 0.34 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.35% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.67 0.79 0.86 0.76 0.68 0.66 2.01%
  QoQ % 1.49% -15.19% -8.14% 13.16% 11.76% 3.03% -
  Horiz. % 103.03% 101.52% 119.70% 130.30% 115.15% 103.03% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers