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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 408,103 413,316 411,543 416,189 410,074 409,621 406,381 0.28%
  QoQ % -1.26% 0.43% -1.12% 1.49% 0.11% 0.80% -
  Horiz. % 100.42% 101.71% 101.27% 102.41% 100.91% 100.80% 100.00%
PBT 9,157 14,359 16,634 17,626 14,754 13,839 15,210 -28.77%
  QoQ % -36.23% -13.68% -5.63% 19.47% 6.61% -9.01% -
  Horiz. % 60.20% 94.40% 109.36% 115.88% 97.00% 90.99% 100.00%
Tax -3,557 -4,637 -4,852 -5,143 -4,436 -3,894 -4,137 -9.60%
  QoQ % 23.29% 4.43% 5.66% -15.94% -13.92% 5.87% -
  Horiz. % 85.98% 112.09% 117.28% 124.32% 107.23% 94.13% 100.00%
NP 5,600 9,722 11,782 12,483 10,318 9,945 11,073 -36.60%
  QoQ % -42.40% -17.48% -5.62% 20.98% 3.75% -10.19% -
  Horiz. % 50.57% 87.80% 106.40% 112.73% 93.18% 89.81% 100.00%
NP to SH 5,649 9,771 11,831 12,532 10,121 9,749 10,879 -35.47%
  QoQ % -42.19% -17.41% -5.59% 23.82% 3.82% -10.39% -
  Horiz. % 51.93% 89.82% 108.75% 115.19% 93.03% 89.61% 100.00%
Tax Rate 38.84 % 32.29 % 29.17 % 29.18 % 30.07 % 28.14 % 27.20 % 26.89%
  QoQ % 20.28% 10.70% -0.03% -2.96% 6.86% 3.46% -
  Horiz. % 142.79% 118.71% 107.24% 107.28% 110.55% 103.46% 100.00%
Total Cost 402,503 403,594 399,761 403,706 399,756 399,676 395,308 1.21%
  QoQ % -0.27% 0.96% -0.98% 0.99% 0.02% 1.10% -
  Horiz. % 101.82% 102.10% 101.13% 102.12% 101.13% 101.10% 100.00%
Net Worth 231,862 233,579 188,924 186,062 183,200 181,482 180,910 18.04%
  QoQ % -0.74% 23.64% 1.54% 1.56% 0.95% 0.32% -
  Horiz. % 128.16% 129.11% 104.43% 102.85% 101.27% 100.32% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 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 % 10.13 % 5.86 % 4.84 % 4.57 % 5.66 % 5.87 % 5.26 % 54.98%
  QoQ % 72.87% 21.07% 5.91% -19.26% -3.58% 11.60% -
  Horiz. % 192.59% 111.41% 92.02% 86.88% 107.60% 111.60% 100.00%
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 231,862 233,579 188,924 186,062 183,200 181,482 180,910 18.04%
  QoQ % -0.74% 23.64% 1.54% 1.56% 0.95% 0.32% -
  Horiz. % 128.16% 129.11% 104.43% 102.85% 101.27% 100.32% 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 1.37 % 2.35 % 2.86 % 3.00 % 2.52 % 2.43 % 2.72 % -36.77%
  QoQ % -41.70% -17.83% -4.67% 19.05% 3.70% -10.66% -
  Horiz. % 50.37% 86.40% 105.15% 110.29% 92.65% 89.34% 100.00%
ROE 2.44 % 4.18 % 6.26 % 6.74 % 5.52 % 5.37 % 6.01 % -45.26%
  QoQ % -41.63% -33.23% -7.12% 22.10% 2.79% -10.65% -
  Horiz. % 40.60% 69.55% 104.16% 112.15% 91.85% 89.35% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 712.84 721.95 718.85 726.97 716.29 715.50 709.84 0.28%
  QoQ % -1.26% 0.43% -1.12% 1.49% 0.11% 0.80% -
  Horiz. % 100.42% 101.71% 101.27% 102.41% 100.91% 100.80% 100.00%
EPS 9.87 17.07 20.67 21.89 17.68 17.03 19.00 -35.46%
  QoQ % -42.18% -17.42% -5.57% 23.81% 3.82% -10.37% -
  Horiz. % 51.95% 89.84% 108.79% 115.21% 93.05% 89.63% 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 4.0500 4.0800 3.3000 3.2500 3.2000 3.1700 3.1600 18.04%
  QoQ % -0.74% 23.64% 1.54% 1.56% 0.95% 0.32% -
  Horiz. % 128.16% 129.11% 104.43% 102.85% 101.27% 100.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 669.02 677.57 674.66 682.28 672.25 671.51 666.20 0.28%
  QoQ % -1.26% 0.43% -1.12% 1.49% 0.11% 0.80% -
  Horiz. % 100.42% 101.71% 101.27% 102.41% 100.91% 100.80% 100.00%
EPS 9.26 16.02 19.40 20.54 16.59 15.98 17.83 -35.47%
  QoQ % -42.20% -17.42% -5.55% 23.81% 3.82% -10.38% -
  Horiz. % 51.93% 89.85% 108.81% 115.20% 93.05% 89.62% 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 3.8010 3.8292 3.0971 3.0502 3.0033 2.9751 2.9657 18.04%
  QoQ % -0.74% 23.64% 1.54% 1.56% 0.95% 0.32% -
  Horiz. % 128.17% 129.12% 104.43% 102.85% 101.27% 100.32% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 2.6800 2.0900 2.3600 2.2200 2.2400 2.6500 2.8500 -
P/RPS 0.38 0.29 0.33 0.31 0.31 0.37 0.40 -3.37%
  QoQ % 31.03% -12.12% 6.45% 0.00% -16.22% -7.50% -
  Horiz. % 95.00% 72.50% 82.50% 77.50% 77.50% 92.50% 100.00%
P/EPS 27.16 12.25 11.42 10.14 12.67 15.56 15.00 48.72%
  QoQ % 121.71% 7.27% 12.62% -19.97% -18.57% 3.73% -
  Horiz. % 181.07% 81.67% 76.13% 67.60% 84.47% 103.73% 100.00%
EY 3.68 8.17 8.76 9.86 7.89 6.43 6.67 -32.80%
  QoQ % -54.96% -6.74% -11.16% 24.97% 22.71% -3.60% -
  Horiz. % 55.17% 122.49% 131.33% 147.83% 118.29% 96.40% 100.00%
DY 0.37 0.48 0.42 0.45 0.45 0.38 0.35 3.78%
  QoQ % -22.92% 14.29% -6.67% 0.00% 18.42% 8.57% -
  Horiz. % 105.71% 137.14% 120.00% 128.57% 128.57% 108.57% 100.00%
P/NAPS 0.66 0.51 0.72 0.68 0.70 0.84 0.90 -18.73%
  QoQ % 29.41% -29.17% 5.88% -2.86% -16.67% -6.67% -
  Horiz. % 73.33% 56.67% 80.00% 75.56% 77.78% 93.33% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 30/04/19 29/01/19 30/10/18 31/07/18 20/04/18 25/01/18 26/10/17 -
Price 2.7700 2.6600 2.2000 2.2100 2.1400 2.5000 2.7100 -
P/RPS 0.39 0.37 0.31 0.30 0.30 0.35 0.38 1.75%
  QoQ % 5.41% 19.35% 3.33% 0.00% -14.29% -7.89% -
  Horiz. % 102.63% 97.37% 81.58% 78.95% 78.95% 92.11% 100.00%
P/EPS 28.07 15.59 10.65 10.10 12.11 14.68 14.26 57.26%
  QoQ % 80.05% 46.38% 5.45% -16.60% -17.51% 2.95% -
  Horiz. % 196.84% 109.33% 74.68% 70.83% 84.92% 102.95% 100.00%
EY 3.56 6.42 9.39 9.90 8.26 6.81 7.01 -36.43%
  QoQ % -44.55% -31.63% -5.15% 19.85% 21.29% -2.85% -
  Horiz. % 50.78% 91.58% 133.95% 141.23% 117.83% 97.15% 100.00%
DY 0.36 0.38 0.45 0.45 0.47 0.40 0.37 -1.81%
  QoQ % -5.26% -15.56% 0.00% -4.26% 17.50% 8.11% -
  Horiz. % 97.30% 102.70% 121.62% 121.62% 127.03% 108.11% 100.00%
P/NAPS 0.68 0.65 0.67 0.68 0.67 0.79 0.86 -14.53%
  QoQ % 4.62% -2.99% -1.47% 1.49% -15.19% -8.14% -
  Horiz. % 79.07% 75.58% 77.91% 79.07% 77.91% 91.86% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers