Highlights

[SUIWAH] YoY Annualized Quarter Result on 2013-11-30 [#2]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 23-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 30-Nov-2013  [#2]
Profit Trend QoQ -     -2.06%    YoY -     17.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 377,500 358,898 376,978 352,678 366,962 371,786 426,920 -2.03%
  YoY % 5.18% -4.80% 6.89% -3.89% -1.30% -12.91% -
  Horiz. % 88.42% 84.07% 88.30% 82.61% 85.96% 87.09% 100.00%
PBT 14,002 10,352 16,398 14,988 15,396 13,450 16,994 -3.17%
  YoY % 35.26% -36.87% 9.41% -2.65% 14.47% -20.85% -
  Horiz. % 82.39% 60.92% 96.49% 88.20% 90.60% 79.15% 100.00%
Tax -5,094 -4,046 -5,118 -1,802 -4,138 -3,702 -4,636 1.58%
  YoY % -25.90% 20.95% -184.02% 56.45% -11.78% 20.15% -
  Horiz. % 109.88% 87.27% 110.40% 38.87% 89.26% 79.85% 100.00%
NP 8,908 6,306 11,280 13,186 11,258 9,748 12,358 -5.31%
  YoY % 41.26% -44.10% -14.45% 17.13% 15.49% -21.12% -
  Horiz. % 72.08% 51.03% 91.28% 106.70% 91.10% 78.88% 100.00%
NP to SH 8,912 6,286 11,274 13,194 11,262 9,756 12,494 -5.47%
  YoY % 41.78% -44.24% -14.55% 17.16% 15.44% -21.91% -
  Horiz. % 71.33% 50.31% 90.24% 105.60% 90.14% 78.09% 100.00%
Tax Rate 36.38 % 39.08 % 31.21 % 12.02 % 26.88 % 27.52 % 27.28 % 4.91%
  YoY % -6.91% 25.22% 159.65% -55.28% -2.33% 0.88% -
  Horiz. % 133.36% 143.26% 114.41% 44.06% 98.53% 100.88% 100.00%
Total Cost 368,592 352,592 365,698 339,492 355,704 362,038 414,562 -1.94%
  YoY % 4.54% -3.58% 7.72% -4.56% -1.75% -12.67% -
  Horiz. % 88.91% 85.05% 88.21% 81.89% 85.80% 87.33% 100.00%
Net Worth 215,263 206,098 202,221 188,567 175,467 173,886 166,702 4.35%
  YoY % 4.45% 1.92% 7.24% 7.47% 0.91% 4.31% -
  Horiz. % 129.13% 123.63% 121.31% 113.12% 105.26% 104.31% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 215,263 206,098 202,221 188,567 175,467 173,886 166,702 4.35%
  YoY % 4.45% 1.92% 7.24% 7.47% 0.91% 4.31% -
  Horiz. % 129.13% 123.63% 121.31% 113.12% 105.26% 104.31% 100.00%
NOSH 57,251 57,249 57,286 57,315 57,342 57,388 57,682 -0.12%
  YoY % 0.00% -0.06% -0.05% -0.05% -0.08% -0.51% -
  Horiz. % 99.25% 99.25% 99.31% 99.36% 99.41% 99.49% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 2.36 % 1.76 % 2.99 % 3.74 % 3.07 % 2.62 % 2.89 % -3.32%
  YoY % 34.09% -41.14% -20.05% 21.82% 17.18% -9.34% -
  Horiz. % 81.66% 60.90% 103.46% 129.41% 106.23% 90.66% 100.00%
ROE 4.14 % 3.05 % 5.58 % 7.00 % 6.42 % 5.61 % 7.49 % -9.40%
  YoY % 35.74% -45.34% -20.29% 9.03% 14.44% -25.10% -
  Horiz. % 55.27% 40.72% 74.50% 93.46% 85.71% 74.90% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 659.38 626.90 658.06 615.33 639.95 647.84 740.12 -1.91%
  YoY % 5.18% -4.74% 6.94% -3.85% -1.22% -12.47% -
  Horiz. % 89.09% 84.70% 88.91% 83.14% 86.47% 87.53% 100.00%
EPS 15.56 10.98 19.68 23.02 19.64 17.00 21.66 -5.36%
  YoY % 41.71% -44.21% -14.51% 17.21% 15.53% -21.51% -
  Horiz. % 71.84% 50.69% 90.86% 106.28% 90.67% 78.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.7600 3.6000 3.5300 3.2900 3.0600 3.0300 2.8900 4.48%
  YoY % 4.44% 1.98% 7.29% 7.52% 0.99% 4.84% -
  Horiz. % 130.10% 124.57% 122.15% 113.84% 105.88% 104.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 618.85 588.36 618.00 578.16 601.58 609.49 699.87 -2.03%
  YoY % 5.18% -4.80% 6.89% -3.89% -1.30% -12.91% -
  Horiz. % 88.42% 84.07% 88.30% 82.61% 85.96% 87.09% 100.00%
EPS 14.61 10.30 18.48 21.63 18.46 15.99 20.48 -5.47%
  YoY % 41.84% -44.26% -14.56% 17.17% 15.45% -21.92% -
  Horiz. % 71.34% 50.29% 90.23% 105.62% 90.14% 78.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5289 3.3787 3.3151 3.0913 2.8765 2.8506 2.7328 4.35%
  YoY % 4.45% 1.92% 7.24% 7.47% 0.91% 4.31% -
  Horiz. % 129.13% 123.64% 121.31% 113.12% 105.26% 104.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 2.2800 2.8800 2.6700 2.0800 1.4000 1.4800 1.4700 -
P/RPS 0.35 0.46 0.41 0.34 0.22 0.23 0.20 9.77%
  YoY % -23.91% 12.20% 20.59% 54.55% -4.35% 15.00% -
  Horiz. % 175.00% 230.00% 205.00% 170.00% 110.00% 115.00% 100.00%
P/EPS 14.65 26.23 13.57 9.04 7.13 8.71 6.79 13.66%
  YoY % -44.15% 93.29% 50.11% 26.79% -18.14% 28.28% -
  Horiz. % 215.76% 386.30% 199.85% 133.14% 105.01% 128.28% 100.00%
EY 6.83 3.81 7.37 11.07 14.03 11.49 14.73 -12.01%
  YoY % 79.27% -48.30% -33.42% -21.10% 22.11% -22.00% -
  Horiz. % 46.37% 25.87% 50.03% 75.15% 95.25% 78.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.80 0.76 0.63 0.46 0.49 0.51 3.03%
  YoY % -23.75% 5.26% 20.63% 36.96% -6.12% -3.92% -
  Horiz. % 119.61% 156.86% 149.02% 123.53% 90.20% 96.08% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 24/01/17 28/01/16 28/01/15 23/01/14 30/01/13 19/01/12 27/01/11 -
Price 2.4700 2.5600 2.6500 1.9700 1.4000 1.4500 1.4500 -
P/RPS 0.37 0.41 0.40 0.32 0.22 0.22 0.20 10.79%
  YoY % -9.76% 2.50% 25.00% 45.45% 0.00% 10.00% -
  Horiz. % 185.00% 205.00% 200.00% 160.00% 110.00% 110.00% 100.00%
P/EPS 15.87 23.32 13.47 8.56 7.13 8.53 6.69 15.47%
  YoY % -31.95% 73.13% 57.36% 20.06% -16.41% 27.50% -
  Horiz. % 237.22% 348.58% 201.35% 127.95% 106.58% 127.50% 100.00%
EY 6.30 4.29 7.43 11.69 14.03 11.72 14.94 -13.39%
  YoY % 46.85% -42.26% -36.44% -16.68% 19.71% -21.55% -
  Horiz. % 42.17% 28.71% 49.73% 78.25% 93.91% 78.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.71 0.75 0.60 0.46 0.48 0.50 4.73%
  YoY % -7.04% -5.33% 25.00% 30.43% -4.17% -4.00% -
  Horiz. % 132.00% 142.00% 150.00% 120.00% 92.00% 96.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers