Highlights

[SUIWAH] QoQ TTM Result on 2018-11-30 [#2]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 29-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     -17.41%    YoY -     0.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 413,316 411,543 416,189 410,074 409,621 406,381 397,261 2.67%
  QoQ % 0.43% -1.12% 1.49% 0.11% 0.80% 2.30% -
  Horiz. % 104.04% 103.60% 104.76% 103.23% 103.11% 102.30% 100.00%
PBT 14,359 16,634 17,626 14,754 13,839 15,210 13,667 3.34%
  QoQ % -13.68% -5.63% 19.47% 6.61% -9.01% 11.29% -
  Horiz. % 105.06% 121.71% 128.97% 107.95% 101.26% 111.29% 100.00%
Tax -4,637 -4,852 -5,143 -4,436 -3,894 -4,137 -3,918 11.88%
  QoQ % 4.43% 5.66% -15.94% -13.92% 5.87% -5.59% -
  Horiz. % 118.35% 123.84% 131.27% 113.22% 99.39% 105.59% 100.00%
NP 9,722 11,782 12,483 10,318 9,945 11,073 9,749 -0.18%
  QoQ % -17.48% -5.62% 20.98% 3.75% -10.19% 13.58% -
  Horiz. % 99.72% 120.85% 128.04% 105.84% 102.01% 113.58% 100.00%
NP to SH 9,771 11,831 12,532 10,121 9,749 10,879 9,556 1.49%
  QoQ % -17.41% -5.59% 23.82% 3.82% -10.39% 13.84% -
  Horiz. % 102.25% 123.81% 131.14% 105.91% 102.02% 113.84% 100.00%
Tax Rate 32.29 % 29.17 % 29.18 % 30.07 % 28.14 % 27.20 % 28.67 % 8.24%
  QoQ % 10.70% -0.03% -2.96% 6.86% 3.46% -5.13% -
  Horiz. % 112.63% 101.74% 101.78% 104.88% 98.15% 94.87% 100.00%
Total Cost 403,594 399,761 403,706 399,756 399,676 395,308 387,512 2.75%
  QoQ % 0.96% -0.98% 0.99% 0.02% 1.10% 2.01% -
  Horiz. % 104.15% 103.16% 104.18% 103.16% 103.14% 102.01% 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 572 572 572 572 572 572 572 -
  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%
Div Payout % 5.86 % 4.84 % 4.57 % 5.66 % 5.87 % 5.26 % 5.99 % -1.45%
  QoQ % 21.07% 5.91% -19.26% -3.58% 11.60% -12.19% -
  Horiz. % 97.83% 80.80% 76.29% 94.49% 98.00% 87.81% 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 2.35 % 2.86 % 3.00 % 2.52 % 2.43 % 2.72 % 2.45 % -2.74%
  QoQ % -17.83% -4.67% 19.05% 3.70% -10.66% 11.02% -
  Horiz. % 95.92% 116.73% 122.45% 102.86% 99.18% 111.02% 100.00%
ROE 4.18 % 6.26 % 6.74 % 5.52 % 5.37 % 6.01 % 4.31 % -2.02%
  QoQ % -33.23% -7.12% 22.10% 2.79% -10.65% 39.44% -
  Horiz. % 96.98% 145.24% 156.38% 128.07% 124.59% 139.44% 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 721.95 718.85 726.97 716.29 715.50 709.84 693.91 2.67%
  QoQ % 0.43% -1.12% 1.49% 0.11% 0.80% 2.30% -
  Horiz. % 104.04% 103.59% 104.76% 103.23% 103.11% 102.30% 100.00%
EPS 17.07 20.67 21.89 17.68 17.03 19.00 16.69 1.51%
  QoQ % -17.42% -5.57% 23.81% 3.82% -10.37% 13.84% -
  Horiz. % 102.28% 123.85% 131.16% 105.93% 102.04% 113.84% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 -
  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%
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 - 56,981
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 677.57 674.66 682.28 672.25 671.51 666.20 651.25 2.67%
  QoQ % 0.43% -1.12% 1.49% 0.11% 0.80% 2.30% -
  Horiz. % 104.04% 103.59% 104.76% 103.22% 103.11% 102.30% 100.00%
EPS 16.02 19.40 20.54 16.59 15.98 17.83 15.67 1.48%
  QoQ % -17.42% -5.55% 23.81% 3.82% -10.38% 13.78% -
  Horiz. % 102.23% 123.80% 131.08% 105.87% 101.98% 113.78% 100.00%
DPS 0.94 0.94 0.94 0.94 0.94 0.94 0.94 -
  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%
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 0.29 0.33 0.31 0.31 0.37 0.40 0.36 -13.41%
  QoQ % -12.12% 6.45% 0.00% -16.22% -7.50% 11.11% -
  Horiz. % 80.56% 91.67% 86.11% 86.11% 102.78% 111.11% 100.00%
P/EPS 12.25 11.42 10.14 12.67 15.56 15.00 15.10 -13.00%
  QoQ % 7.27% 12.62% -19.97% -18.57% 3.73% -0.66% -
  Horiz. % 81.13% 75.63% 67.15% 83.91% 103.05% 99.34% 100.00%
EY 8.17 8.76 9.86 7.89 6.43 6.67 6.62 15.04%
  QoQ % -6.74% -11.16% 24.97% 22.71% -3.60% 0.76% -
  Horiz. % 123.41% 132.33% 148.94% 119.18% 97.13% 100.76% 100.00%
DY 0.48 0.42 0.45 0.45 0.38 0.35 0.40 12.91%
  QoQ % 14.29% -6.67% 0.00% 18.42% 8.57% -12.50% -
  Horiz. % 120.00% 105.00% 112.50% 112.50% 95.00% 87.50% 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 0.37 0.31 0.30 0.30 0.35 0.38 0.43 -9.53%
  QoQ % 19.35% 3.33% 0.00% -14.29% -7.89% -11.63% -
  Horiz. % 86.05% 72.09% 69.77% 69.77% 81.40% 88.37% 100.00%
P/EPS 15.59 10.65 10.10 12.11 14.68 14.26 17.67 -8.00%
  QoQ % 46.38% 5.45% -16.60% -17.51% 2.95% -19.30% -
  Horiz. % 88.23% 60.27% 57.16% 68.53% 83.08% 80.70% 100.00%
EY 6.42 9.39 9.90 8.26 6.81 7.01 5.66 8.75%
  QoQ % -31.63% -5.15% 19.85% 21.29% -2.85% 23.85% -
  Horiz. % 113.43% 165.90% 174.91% 145.94% 120.32% 123.85% 100.00%
DY 0.38 0.45 0.45 0.47 0.40 0.37 0.34 7.69%
  QoQ % -15.56% 0.00% -4.26% 17.50% 8.11% 8.82% -
  Horiz. % 111.76% 132.35% 132.35% 138.24% 117.65% 108.82% 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.
 


 

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