Highlights

[SUIWAH] YoY Annualized Quarter Result on 2014-11-30 [#2]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 28-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     23.51%    YoY -     -14.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 402,222 377,500 358,898 376,978 352,678 366,962 371,786 1.32%
  YoY % 6.55% 5.18% -4.80% 6.89% -3.89% -1.30% -
  Horiz. % 108.19% 101.54% 96.53% 101.40% 94.86% 98.70% 100.00%
PBT 14,354 14,002 10,352 16,398 14,988 15,396 13,450 1.09%
  YoY % 2.51% 35.26% -36.87% 9.41% -2.65% 14.47% -
  Horiz. % 106.72% 104.10% 76.97% 121.92% 111.43% 114.47% 100.00%
Tax -5,046 -5,094 -4,046 -5,118 -1,802 -4,138 -3,702 5.29%
  YoY % 0.94% -25.90% 20.95% -184.02% 56.45% -11.78% -
  Horiz. % 136.30% 137.60% 109.29% 138.25% 48.68% 111.78% 100.00%
NP 9,308 8,908 6,306 11,280 13,186 11,258 9,748 -0.77%
  YoY % 4.49% 41.26% -44.10% -14.45% 17.13% 15.49% -
  Horiz. % 95.49% 91.38% 64.69% 115.72% 135.27% 115.49% 100.00%
NP to SH 9,308 8,912 6,286 11,274 13,194 11,262 9,756 -0.78%
  YoY % 4.44% 41.78% -44.24% -14.55% 17.16% 15.44% -
  Horiz. % 95.41% 91.35% 64.43% 115.56% 135.24% 115.44% 100.00%
Tax Rate 35.15 % 36.38 % 39.08 % 31.21 % 12.02 % 26.88 % 27.52 % 4.16%
  YoY % -3.38% -6.91% 25.22% 159.65% -55.28% -2.33% -
  Horiz. % 127.73% 132.19% 142.01% 113.41% 43.68% 97.67% 100.00%
Total Cost 392,914 368,592 352,592 365,698 339,492 355,704 362,038 1.37%
  YoY % 6.60% 4.54% -3.58% 7.72% -4.56% -1.75% -
  Horiz. % 108.53% 101.81% 97.39% 101.01% 93.77% 98.25% 100.00%
Net Worth 181,482 215,263 206,098 202,221 188,567 175,467 173,886 0.71%
  YoY % -15.69% 4.45% 1.92% 7.24% 7.47% 0.91% -
  Horiz. % 104.37% 123.80% 118.52% 116.30% 108.44% 100.91% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 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
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 181,482 215,263 206,098 202,221 188,567 175,467 173,886 0.71%
  YoY % -15.69% 4.45% 1.92% 7.24% 7.47% 0.91% -
  Horiz. % 104.37% 123.80% 118.52% 116.30% 108.44% 100.91% 100.00%
NOSH 57,250 57,251 57,249 57,286 57,315 57,342 57,388 -0.04%
  YoY % -0.00% 0.00% -0.06% -0.05% -0.05% -0.08% -
  Horiz. % 99.76% 99.76% 99.76% 99.82% 99.87% 99.92% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 2.31 % 2.36 % 1.76 % 2.99 % 3.74 % 3.07 % 2.62 % -2.08%
  YoY % -2.12% 34.09% -41.14% -20.05% 21.82% 17.18% -
  Horiz. % 88.17% 90.08% 67.18% 114.12% 142.75% 117.18% 100.00%
ROE 5.13 % 4.14 % 3.05 % 5.58 % 7.00 % 6.42 % 5.61 % -1.48%
  YoY % 23.91% 35.74% -45.34% -20.29% 9.03% 14.44% -
  Horiz. % 91.44% 73.80% 54.37% 99.47% 124.78% 114.44% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 702.57 659.38 626.90 658.06 615.33 639.95 647.84 1.36%
  YoY % 6.55% 5.18% -4.74% 6.94% -3.85% -1.22% -
  Horiz. % 108.45% 101.78% 96.77% 101.58% 94.98% 98.78% 100.00%
EPS 16.26 15.56 10.98 19.68 23.02 19.64 17.00 -0.74%
  YoY % 4.50% 41.71% -44.21% -14.51% 17.21% 15.53% -
  Horiz. % 95.65% 91.53% 64.59% 115.76% 135.41% 115.53% 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 3.1700 3.7600 3.6000 3.5300 3.2900 3.0600 3.0300 0.75%
  YoY % -15.69% 4.44% 1.98% 7.29% 7.52% 0.99% -
  Horiz. % 104.62% 124.09% 118.81% 116.50% 108.58% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 659.38 618.85 588.36 618.00 578.16 601.58 609.49 1.32%
  YoY % 6.55% 5.18% -4.80% 6.89% -3.89% -1.30% -
  Horiz. % 108.19% 101.54% 96.53% 101.40% 94.86% 98.70% 100.00%
EPS 15.26 14.61 10.30 18.48 21.63 18.46 15.99 -0.78%
  YoY % 4.45% 41.84% -44.26% -14.56% 17.17% 15.45% -
  Horiz. % 95.43% 91.37% 64.42% 115.57% 135.27% 115.45% 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 2.9751 3.5289 3.3787 3.3151 3.0913 2.8765 2.8506 0.71%
  YoY % -15.69% 4.45% 1.92% 7.24% 7.47% 0.91% -
  Horiz. % 104.37% 123.79% 118.53% 116.29% 108.44% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 2.6500 2.2800 2.8800 2.6700 2.0800 1.4000 1.4800 -
P/RPS 0.38 0.35 0.46 0.41 0.34 0.22 0.23 8.72%
  YoY % 8.57% -23.91% 12.20% 20.59% 54.55% -4.35% -
  Horiz. % 165.22% 152.17% 200.00% 178.26% 147.83% 95.65% 100.00%
P/EPS 16.30 14.65 26.23 13.57 9.04 7.13 8.71 11.00%
  YoY % 11.26% -44.15% 93.29% 50.11% 26.79% -18.14% -
  Horiz. % 187.14% 168.20% 301.15% 155.80% 103.79% 81.86% 100.00%
EY 6.14 6.83 3.81 7.37 11.07 14.03 11.49 -9.91%
  YoY % -10.10% 79.27% -48.30% -33.42% -21.10% 22.11% -
  Horiz. % 53.44% 59.44% 33.16% 64.14% 96.34% 122.11% 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 0.84 0.61 0.80 0.76 0.63 0.46 0.49 9.39%
  YoY % 37.70% -23.75% 5.26% 20.63% 36.96% -6.12% -
  Horiz. % 171.43% 124.49% 163.27% 155.10% 128.57% 93.88% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 25/01/18 24/01/17 28/01/16 28/01/15 23/01/14 30/01/13 19/01/12 -
Price 2.5000 2.4700 2.5600 2.6500 1.9700 1.4000 1.4500 -
P/RPS 0.36 0.37 0.41 0.40 0.32 0.22 0.22 8.55%
  YoY % -2.70% -9.76% 2.50% 25.00% 45.45% 0.00% -
  Horiz. % 163.64% 168.18% 186.36% 181.82% 145.45% 100.00% 100.00%
P/EPS 15.38 15.87 23.32 13.47 8.56 7.13 8.53 10.31%
  YoY % -3.09% -31.95% 73.13% 57.36% 20.06% -16.41% -
  Horiz. % 180.30% 186.05% 273.39% 157.91% 100.35% 83.59% 100.00%
EY 6.50 6.30 4.29 7.43 11.69 14.03 11.72 -9.35%
  YoY % 3.17% 46.85% -42.26% -36.44% -16.68% 19.71% -
  Horiz. % 55.46% 53.75% 36.60% 63.40% 99.74% 119.71% 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 0.79 0.66 0.71 0.75 0.60 0.46 0.48 8.65%
  YoY % 19.70% -7.04% -5.33% 25.00% 30.43% -4.17% -
  Horiz. % 164.58% 137.50% 147.92% 156.25% 125.00% 95.83% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers