Highlights

[SUIWAH] QoQ Quarter Result on 2017-05-31 [#4]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 28-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     1.82%    YoY -     -17.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 115,535 95,407 105,704 93,428 115,082 92,167 96,584 12.72%
  QoQ % 21.10% -9.74% 13.14% -18.82% 24.86% -4.57% -
  Horiz. % 119.62% 98.78% 109.44% 96.73% 119.15% 95.43% 100.00%
PBT 4,599 2,504 4,672 2,979 3,684 3,875 3,129 29.36%
  QoQ % 83.67% -46.40% 56.83% -19.14% -4.93% 23.84% -
  Horiz. % 146.98% 80.03% 149.31% 95.21% 117.74% 123.84% 100.00%
Tax -1,702 -1,048 -1,475 -211 -1,160 -1,291 -1,256 22.52%
  QoQ % -62.40% 28.95% -599.05% 81.81% 10.15% -2.79% -
  Horiz. % 135.51% 83.44% 117.44% 16.80% 92.36% 102.79% 100.00%
NP 2,897 1,456 3,197 2,768 2,524 2,584 1,873 33.85%
  QoQ % 98.97% -54.46% 15.50% 9.67% -2.32% 37.96% -
  Horiz. % 154.67% 77.74% 170.69% 147.78% 134.76% 137.96% 100.00%
NP to SH 2,897 1,456 3,197 2,571 2,525 2,586 1,874 33.80%
  QoQ % 98.97% -54.46% 24.35% 1.82% -2.36% 37.99% -
  Horiz. % 154.59% 77.69% 170.60% 137.19% 134.74% 137.99% 100.00%
Tax Rate 37.01 % 41.85 % 31.57 % 7.08 % 31.49 % 33.32 % 40.14 % -5.28%
  QoQ % -11.57% 32.56% 345.90% -77.52% -5.49% -16.99% -
  Horiz. % 92.20% 104.26% 78.65% 17.64% 78.45% 83.01% 100.00%
Total Cost 112,638 93,951 102,507 90,660 112,558 89,583 94,711 12.29%
  QoQ % 19.89% -8.35% 13.07% -19.45% 25.65% -5.41% -
  Horiz. % 118.93% 99.20% 108.23% 95.72% 118.84% 94.59% 100.00%
Net Worth 183,200 181,482 180,910 221,557 219,267 215,263 214,908 -10.12%
  QoQ % 0.95% 0.32% -18.35% 1.04% 1.86% 0.17% -
  Horiz. % 85.25% 84.45% 84.18% 103.09% 102.03% 100.17% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - 572 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 22.27 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 183,200 181,482 180,910 221,557 219,267 215,263 214,908 -10.12%
  QoQ % 0.95% 0.32% -18.35% 1.04% 1.86% 0.17% -
  Horiz. % 85.25% 84.45% 84.18% 103.09% 102.03% 100.17% 100.00%
NOSH 57,250 57,250 57,250 57,250 57,250 57,251 57,308 -0.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% -0.10% -
  Horiz. % 99.90% 99.90% 99.90% 99.90% 99.90% 99.90% 100.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 2.51 % 1.53 % 3.02 % 2.96 % 2.19 % 2.80 % 1.94 % 18.79%
  QoQ % 64.05% -49.34% 2.03% 35.16% -21.79% 44.33% -
  Horiz. % 129.38% 78.87% 155.67% 152.58% 112.89% 144.33% 100.00%
ROE 1.58 % 0.80 % 1.77 % 1.16 % 1.15 % 1.20 % 0.87 % 49.02%
  QoQ % 97.50% -54.80% 52.59% 0.87% -4.17% 37.93% -
  Horiz. % 181.61% 91.95% 203.45% 133.33% 132.18% 137.93% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 201.81 166.65 184.64 163.19 201.02 160.99 168.53 12.80%
  QoQ % 21.10% -9.74% 13.14% -18.82% 24.86% -4.47% -
  Horiz. % 119.75% 98.88% 109.56% 96.83% 119.28% 95.53% 100.00%
EPS 5.06 2.54 5.58 4.49 4.41 4.52 3.27 33.89%
  QoQ % 99.21% -54.48% 24.28% 1.81% -2.43% 38.23% -
  Horiz. % 154.74% 77.68% 170.64% 137.31% 134.86% 138.23% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.2000 3.1700 3.1600 3.8700 3.8300 3.7600 3.7500 -10.06%
  QoQ % 0.95% 0.32% -18.35% 1.04% 1.86% 0.27% -
  Horiz. % 85.33% 84.53% 84.27% 103.20% 102.13% 100.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 189.40 156.40 173.29 153.16 188.66 151.09 158.33 12.73%
  QoQ % 21.10% -9.75% 13.14% -18.82% 24.87% -4.57% -
  Horiz. % 119.62% 98.78% 109.45% 96.73% 119.16% 95.43% 100.00%
EPS 4.75 2.39 5.24 4.21 4.14 4.24 3.07 33.88%
  QoQ % 98.74% -54.39% 24.47% 1.69% -2.36% 38.11% -
  Horiz. % 154.72% 77.85% 170.68% 137.13% 134.85% 138.11% 100.00%
DPS 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.0033 2.9751 2.9657 3.6321 3.5945 3.5289 3.5231 -10.12%
  QoQ % 0.95% 0.32% -18.35% 1.05% 1.86% 0.16% -
  Horiz. % 85.25% 84.45% 84.18% 103.09% 102.03% 100.16% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 2.2400 2.6500 2.8500 2.5200 2.6000 2.2800 2.3200 -
P/RPS 1.11 1.59 1.54 1.54 1.29 1.42 1.38 -13.55%
  QoQ % -30.19% 3.25% 0.00% 19.38% -9.15% 2.90% -
  Horiz. % 80.43% 115.22% 111.59% 111.59% 93.48% 102.90% 100.00%
P/EPS 44.27 104.20 51.04 56.11 58.95 50.48 70.95 -27.04%
  QoQ % -57.51% 104.15% -9.04% -4.82% 16.78% -28.85% -
  Horiz. % 62.40% 146.86% 71.94% 79.08% 83.09% 71.15% 100.00%
EY 2.26 0.96 1.96 1.78 1.70 1.98 1.41 37.08%
  QoQ % 135.42% -51.02% 10.11% 4.71% -14.14% 40.43% -
  Horiz. % 160.28% 68.09% 139.01% 126.24% 120.57% 140.43% 100.00%
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.70 0.84 0.90 0.65 0.68 0.61 0.62 8.45%
  QoQ % -16.67% -6.67% 38.46% -4.41% 11.48% -1.61% -
  Horiz. % 112.90% 135.48% 145.16% 104.84% 109.68% 98.39% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 20/04/18 25/01/18 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 -
Price 2.1400 2.5000 2.7100 2.9500 2.6000 2.4700 2.4100 -
P/RPS 1.06 1.50 1.47 1.81 1.29 1.53 1.43 -18.14%
  QoQ % -29.33% 2.04% -18.78% 40.31% -15.69% 6.99% -
  Horiz. % 74.13% 104.90% 102.80% 126.57% 90.21% 106.99% 100.00%
P/EPS 42.29 98.30 48.53 65.69 58.95 54.68 73.70 -31.02%
  QoQ % -56.98% 102.56% -26.12% 11.43% 7.81% -25.81% -
  Horiz. % 57.38% 133.38% 65.85% 89.13% 79.99% 74.19% 100.00%
EY 2.36 1.02 2.06 1.52 1.70 1.83 1.36 44.55%
  QoQ % 131.37% -50.49% 35.53% -10.59% -7.10% 34.56% -
  Horiz. % 173.53% 75.00% 151.47% 111.76% 125.00% 134.56% 100.00%
DY 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.67 0.79 0.86 0.76 0.68 0.66 0.64 3.11%
  QoQ % -15.19% -8.14% 13.16% 11.76% 3.03% 3.13% -
  Horiz. % 104.69% 123.44% 134.38% 118.75% 106.25% 103.13% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.060.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.050.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers