Highlights

[SUIWAH] YoY Annual (Unaudited) Result on 2014-05-31 [#4]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 31-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 31-May-2014  [#4]
Profit Trend YoY -     27.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 397,260 375,834 399,036 378,165 372,335 381,010 422,263 -1.01%
  YoY % 5.70% -5.81% 5.52% 1.57% -2.28% -9.77% -
  Horiz. % 94.08% 89.00% 94.50% 89.56% 88.18% 90.23% 100.00%
PBT 13,663 12,430 16,278 14,845 19,187 12,622 18,973 -5.32%
  YoY % 9.92% -23.64% 9.65% -22.63% 52.01% -33.47% -
  Horiz. % 72.01% 65.51% 85.80% 78.24% 101.13% 66.53% 100.00%
Tax -3,919 -4,809 -6,143 3,056 -5,490 -5,076 -5,666 -5.95%
  YoY % 18.51% 21.72% -301.01% 155.66% -8.16% 10.41% -
  Horiz. % 69.17% 84.87% 108.42% -53.94% 96.89% 89.59% 100.00%
NP 9,744 7,621 10,135 17,901 13,697 7,546 13,307 -5.06%
  YoY % 27.86% -24.81% -43.38% 30.69% 81.51% -43.29% -
  Horiz. % 73.22% 57.27% 76.16% 134.52% 102.93% 56.71% 100.00%
NP to SH 9,550 7,628 10,127 17,764 13,891 7,555 12,927 -4.92%
  YoY % 25.20% -24.68% -42.99% 27.88% 83.86% -41.56% -
  Horiz. % 73.88% 59.01% 78.34% 137.42% 107.46% 58.44% 100.00%
Tax Rate 28.68 % 38.69 % 37.74 % -20.59 % 28.61 % 40.22 % 29.86 % -0.67%
  YoY % -25.87% 2.52% 283.29% -171.97% -28.87% 34.70% -
  Horiz. % 96.05% 129.57% 126.39% -68.96% 95.81% 134.70% 100.00%
Total Cost 387,516 368,213 388,901 360,264 358,638 373,464 408,956 -0.89%
  YoY % 5.24% -5.32% 7.95% 0.45% -3.97% -8.68% -
  Horiz. % 94.76% 90.04% 95.10% 88.09% 87.70% 91.32% 100.00%
Net Worth 221,557 212,994 207,448 200,027 185,801 174,942 172,415 4.26%
  YoY % 4.02% 2.67% 3.71% 7.66% 6.21% 1.47% -
  Horiz. % 128.50% 123.54% 120.32% 116.01% 107.76% 101.47% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 572 2,003 3,438 3,438 3,440 3,441 3,459 -25.89%
  YoY % -71.43% -41.72% -0.01% -0.06% -0.02% -0.53% -
  Horiz. % 16.55% 57.92% 99.38% 99.39% 99.45% 99.47% 100.00%
Div Payout % 5.99 % 26.27 % 33.95 % 19.36 % 24.77 % 45.55 % 26.76 % -22.06%
  YoY % -77.20% -22.62% 75.36% -21.84% -45.62% 70.22% -
  Horiz. % 22.38% 98.17% 126.87% 72.35% 92.56% 170.22% 100.00%
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 221,557 212,994 207,448 200,027 185,801 174,942 172,415 4.26%
  YoY % 4.02% 2.67% 3.71% 7.66% 6.21% 1.47% -
  Horiz. % 128.50% 123.54% 120.32% 116.01% 107.76% 101.47% 100.00%
NOSH 57,250 57,256 57,306 57,314 57,346 57,358 57,664 -0.12%
  YoY % -0.01% -0.09% -0.01% -0.06% -0.02% -0.53% -
  Horiz. % 99.28% 99.29% 99.38% 99.39% 99.45% 99.47% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 2.45 % 2.03 % 2.54 % 4.73 % 3.68 % 1.98 % 3.15 % -4.10%
  YoY % 20.69% -20.08% -46.30% 28.53% 85.86% -37.14% -
  Horiz. % 77.78% 64.44% 80.63% 150.16% 116.83% 62.86% 100.00%
ROE 4.31 % 3.58 % 4.88 % 8.88 % 7.48 % 4.32 % 7.50 % -8.81%
  YoY % 20.39% -26.64% -45.05% 18.72% 73.15% -42.40% -
  Horiz. % 57.47% 47.73% 65.07% 118.40% 99.73% 57.60% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 693.90 656.40 696.32 659.81 649.28 664.27 732.28 -0.89%
  YoY % 5.71% -5.73% 5.53% 1.62% -2.26% -9.29% -
  Horiz. % 94.76% 89.64% 95.09% 90.10% 88.67% 90.71% 100.00%
EPS 16.68 13.32 17.67 30.99 24.23 13.17 22.41 -4.80%
  YoY % 25.23% -24.62% -42.98% 27.90% 83.98% -41.23% -
  Horiz. % 74.43% 59.44% 78.85% 138.29% 108.12% 58.77% 100.00%
DPS 1.00 3.50 6.00 6.00 6.00 6.00 6.00 -25.80%
  YoY % -71.43% -41.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.67% 58.33% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.8700 3.7200 3.6200 3.4900 3.2400 3.0500 2.9900 4.39%
  YoY % 4.03% 2.76% 3.72% 7.72% 6.23% 2.01% -
  Horiz. % 129.43% 124.41% 121.07% 116.72% 108.36% 102.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 651.25 616.12 654.16 619.94 610.39 624.61 692.23 -1.01%
  YoY % 5.70% -5.82% 5.52% 1.56% -2.28% -9.77% -
  Horiz. % 94.08% 89.01% 94.50% 89.56% 88.18% 90.23% 100.00%
EPS 15.66 12.50 16.60 29.12 22.77 12.39 21.19 -4.91%
  YoY % 25.28% -24.70% -42.99% 27.89% 83.78% -41.53% -
  Horiz. % 73.90% 58.99% 78.34% 137.42% 107.46% 58.47% 100.00%
DPS 0.94 3.29 5.64 5.64 5.64 5.64 5.67 -25.86%
  YoY % -71.43% -41.67% 0.00% 0.00% 0.00% -0.53% -
  Horiz. % 16.58% 58.02% 99.47% 99.47% 99.47% 99.47% 100.00%
NAPS 3.6321 3.4917 3.4008 3.2791 3.0459 2.8679 2.8265 4.26%
  YoY % 4.02% 2.67% 3.71% 7.66% 6.21% 1.46% -
  Horiz. % 128.50% 123.53% 120.32% 116.01% 107.76% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 2.5200 2.4000 3.1000 2.7100 1.7400 1.5000 1.5000 -
P/RPS 0.36 0.37 0.45 0.41 0.27 0.23 0.20 10.28%
  YoY % -2.70% -17.78% 9.76% 51.85% 17.39% 15.00% -
  Horiz. % 180.00% 185.00% 225.00% 205.00% 135.00% 115.00% 100.00%
P/EPS 15.11 18.01 17.54 8.74 7.18 11.39 6.69 14.53%
  YoY % -16.10% 2.68% 100.69% 21.73% -36.96% 70.25% -
  Horiz. % 225.86% 269.21% 262.18% 130.64% 107.32% 170.25% 100.00%
EY 6.62 5.55 5.70 11.44 13.92 8.78 14.95 -12.68%
  YoY % 19.28% -2.63% -50.17% -17.82% 58.54% -41.27% -
  Horiz. % 44.28% 37.12% 38.13% 76.52% 93.11% 58.73% 100.00%
DY 0.40 1.46 1.94 2.21 3.45 4.00 4.00 -31.85%
  YoY % -72.60% -24.74% -12.22% -35.94% -13.75% 0.00% -
  Horiz. % 10.00% 36.50% 48.50% 55.25% 86.25% 100.00% 100.00%
P/NAPS 0.65 0.65 0.86 0.78 0.54 0.49 0.50 4.47%
  YoY % 0.00% -24.42% 10.26% 44.44% 10.20% -2.00% -
  Horiz. % 130.00% 130.00% 172.00% 156.00% 108.00% 98.00% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 28/07/17 29/07/16 31/07/15 31/07/14 29/07/13 30/07/12 29/07/11 -
Price 2.9500 2.3500 3.0800 2.8600 1.8400 1.4300 1.3800 -
P/RPS 0.43 0.36 0.44 0.43 0.28 0.22 0.19 14.57%
  YoY % 19.44% -18.18% 2.33% 53.57% 27.27% 15.79% -
  Horiz. % 226.32% 189.47% 231.58% 226.32% 147.37% 115.79% 100.00%
P/EPS 17.68 17.64 17.43 9.23 7.60 10.86 6.16 19.19%
  YoY % 0.23% 1.20% 88.84% 21.45% -30.02% 76.30% -
  Horiz. % 287.01% 286.36% 282.95% 149.84% 123.38% 176.30% 100.00%
EY 5.65 5.67 5.74 10.84 13.16 9.21 16.24 -16.12%
  YoY % -0.35% -1.22% -47.05% -17.63% 42.89% -43.29% -
  Horiz. % 34.79% 34.91% 35.34% 66.75% 81.03% 56.71% 100.00%
DY 0.34 1.49 1.95 2.10 3.26 4.20 4.35 -34.59%
  YoY % -77.18% -23.59% -7.14% -35.58% -22.38% -3.45% -
  Horiz. % 7.82% 34.25% 44.83% 48.28% 74.94% 96.55% 100.00%
P/NAPS 0.76 0.63 0.85 0.82 0.57 0.47 0.46 8.72%
  YoY % 20.63% -25.88% 3.66% 43.86% 21.28% 2.17% -
  Horiz. % 165.22% 136.96% 184.78% 178.26% 123.91% 102.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

309  342  599  990 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.26+0.045 
 DNEX-WD 0.04+0.02 
 PDZ 0.18-0.01 
 DGB 0.045-0.005 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.020.00 
 MQTECH 0.07-0.01 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 IRIS 0.27-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers