Highlights

[SUIWAH] YoY Annualized Quarter Result on 2015-11-30 [#2]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 28-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 30-Nov-2015  [#2]
Profit Trend QoQ -     -41.95%    YoY -     -44.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 396,476 402,222 377,500 358,898 376,978 352,678 366,962 1.30%
  YoY % -1.43% 6.55% 5.18% -4.80% 6.89% -3.89% -
  Horiz. % 108.04% 109.61% 102.87% 97.80% 102.73% 96.11% 100.00%
PBT 7,816 14,354 14,002 10,352 16,398 14,988 15,396 -10.68%
  YoY % -45.55% 2.51% 35.26% -36.87% 9.41% -2.65% -
  Horiz. % 50.77% 93.23% 90.95% 67.24% 106.51% 97.35% 100.00%
Tax -4,034 -5,046 -5,094 -4,046 -5,118 -1,802 -4,138 -0.42%
  YoY % 20.06% 0.94% -25.90% 20.95% -184.02% 56.45% -
  Horiz. % 97.49% 121.94% 123.10% 97.78% 123.68% 43.55% 100.00%
NP 3,782 9,308 8,908 6,306 11,280 13,186 11,258 -16.62%
  YoY % -59.37% 4.49% 41.26% -44.10% -14.45% 17.13% -
  Horiz. % 33.59% 82.68% 79.13% 56.01% 100.20% 117.13% 100.00%
NP to SH 3,782 9,308 8,912 6,286 11,274 13,194 11,262 -16.62%
  YoY % -59.37% 4.44% 41.78% -44.24% -14.55% 17.16% -
  Horiz. % 33.58% 82.65% 79.13% 55.82% 100.11% 117.16% 100.00%
Tax Rate 51.61 % 35.15 % 36.38 % 39.08 % 31.21 % 12.02 % 26.88 % 11.48%
  YoY % 46.83% -3.38% -6.91% 25.22% 159.65% -55.28% -
  Horiz. % 192.00% 130.77% 135.34% 145.39% 116.11% 44.72% 100.00%
Total Cost 392,694 392,914 368,592 352,592 365,698 339,492 355,704 1.66%
  YoY % -0.06% 6.60% 4.54% -3.58% 7.72% -4.56% -
  Horiz. % 110.40% 110.46% 103.62% 99.13% 102.81% 95.44% 100.00%
Net Worth 233,579 181,482 215,263 206,098 202,221 188,567 175,467 4.88%
  YoY % 28.71% -15.69% 4.45% 1.92% 7.24% 7.47% -
  Horiz. % 133.12% 103.43% 122.68% 117.46% 115.25% 107.47% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 233,579 181,482 215,263 206,098 202,221 188,567 175,467 4.88%
  YoY % 28.71% -15.69% 4.45% 1.92% 7.24% 7.47% -
  Horiz. % 133.12% 103.43% 122.68% 117.46% 115.25% 107.47% 100.00%
NOSH 57,250 57,250 57,251 57,249 57,286 57,315 57,342 -0.03%
  YoY % 0.00% -0.00% 0.00% -0.06% -0.05% -0.05% -
  Horiz. % 99.84% 99.84% 99.84% 99.84% 99.90% 99.95% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 0.95 % 2.31 % 2.36 % 1.76 % 2.99 % 3.74 % 3.07 % -17.75%
  YoY % -58.87% -2.12% 34.09% -41.14% -20.05% 21.82% -
  Horiz. % 30.94% 75.24% 76.87% 57.33% 97.39% 121.82% 100.00%
ROE 1.62 % 5.13 % 4.14 % 3.05 % 5.58 % 7.00 % 6.42 % -20.50%
  YoY % -68.42% 23.91% 35.74% -45.34% -20.29% 9.03% -
  Horiz. % 25.23% 79.91% 64.49% 47.51% 86.92% 109.03% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 692.53 702.57 659.38 626.90 658.06 615.33 639.95 1.32%
  YoY % -1.43% 6.55% 5.18% -4.74% 6.94% -3.85% -
  Horiz. % 108.22% 109.79% 103.04% 97.96% 102.83% 96.15% 100.00%
EPS 6.60 16.26 15.56 10.98 19.68 23.02 19.64 -16.61%
  YoY % -59.41% 4.50% 41.71% -44.21% -14.51% 17.21% -
  Horiz. % 33.60% 82.79% 79.23% 55.91% 100.20% 117.21% 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 4.0800 3.1700 3.7600 3.6000 3.5300 3.2900 3.0600 4.91%
  YoY % 28.71% -15.69% 4.44% 1.98% 7.29% 7.52% -
  Horiz. % 133.33% 103.59% 122.88% 117.65% 115.36% 107.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 649.96 659.38 618.85 588.36 618.00 578.16 601.58 1.30%
  YoY % -1.43% 6.55% 5.18% -4.80% 6.89% -3.89% -
  Horiz. % 108.04% 109.61% 102.87% 97.80% 102.73% 96.11% 100.00%
EPS 6.20 15.26 14.61 10.30 18.48 21.63 18.46 -16.62%
  YoY % -59.37% 4.45% 41.84% -44.26% -14.56% 17.17% -
  Horiz. % 33.59% 82.67% 79.14% 55.80% 100.11% 117.17% 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 3.8292 2.9751 3.5289 3.3787 3.3151 3.0913 2.8765 4.88%
  YoY % 28.71% -15.69% 4.45% 1.92% 7.24% 7.47% -
  Horiz. % 133.12% 103.43% 122.68% 117.46% 115.25% 107.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 2.0900 2.6500 2.2800 2.8800 2.6700 2.0800 1.4000 -
P/RPS 0.30 0.38 0.35 0.46 0.41 0.34 0.22 5.30%
  YoY % -21.05% 8.57% -23.91% 12.20% 20.59% 54.55% -
  Horiz. % 136.36% 172.73% 159.09% 209.09% 186.36% 154.55% 100.00%
P/EPS 31.64 16.30 14.65 26.23 13.57 9.04 7.13 28.18%
  YoY % 94.11% 11.26% -44.15% 93.29% 50.11% 26.79% -
  Horiz. % 443.76% 228.61% 205.47% 367.88% 190.32% 126.79% 100.00%
EY 3.16 6.14 6.83 3.81 7.37 11.07 14.03 -21.99%
  YoY % -48.53% -10.10% 79.27% -48.30% -33.42% -21.10% -
  Horiz. % 22.52% 43.76% 48.68% 27.16% 52.53% 78.90% 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 0.51 0.84 0.61 0.80 0.76 0.63 0.46 1.73%
  YoY % -39.29% 37.70% -23.75% 5.26% 20.63% 36.96% -
  Horiz. % 110.87% 182.61% 132.61% 173.91% 165.22% 136.96% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/01/19 25/01/18 24/01/17 28/01/16 28/01/15 23/01/14 30/01/13 -
Price 2.6600 2.5000 2.4700 2.5600 2.6500 1.9700 1.4000 -
P/RPS 0.38 0.36 0.37 0.41 0.40 0.32 0.22 9.53%
  YoY % 5.56% -2.70% -9.76% 2.50% 25.00% 45.45% -
  Horiz. % 172.73% 163.64% 168.18% 186.36% 181.82% 145.45% 100.00%
P/EPS 40.27 15.38 15.87 23.32 13.47 8.56 7.13 33.43%
  YoY % 161.83% -3.09% -31.95% 73.13% 57.36% 20.06% -
  Horiz. % 564.80% 215.71% 222.58% 327.07% 188.92% 120.06% 100.00%
EY 2.48 6.50 6.30 4.29 7.43 11.69 14.03 -25.08%
  YoY % -61.85% 3.17% 46.85% -42.26% -36.44% -16.68% -
  Horiz. % 17.68% 46.33% 44.90% 30.58% 52.96% 83.32% 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 0.65 0.79 0.66 0.71 0.75 0.60 0.46 5.93%
  YoY % -17.72% 19.70% -7.04% -5.33% 25.00% 30.43% -
  Horiz. % 141.30% 171.74% 143.48% 154.35% 163.04% 130.43% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers