Highlights

[SUIWAH] YoY Annualized Quarter Result on 2017-05-31 [#4]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 28-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     2.63%    YoY -     25.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 416,189 397,260 375,834 399,036 378,165 372,335 381,010 1.48%
  YoY % 4.76% 5.70% -5.81% 5.52% 1.57% -2.28% -
  Horiz. % 109.23% 104.26% 98.64% 104.73% 99.25% 97.72% 100.00%
PBT 17,627 13,663 12,430 16,278 14,845 19,187 12,622 5.72%
  YoY % 29.01% 9.92% -23.64% 9.65% -22.63% 52.01% -
  Horiz. % 139.65% 108.25% 98.48% 128.97% 117.61% 152.01% 100.00%
Tax -5,143 -3,919 -4,809 -6,143 3,056 -5,490 -5,076 0.22%
  YoY % -31.23% 18.51% 21.72% -301.01% 155.66% -8.16% -
  Horiz. % 101.32% 77.21% 94.74% 121.02% -60.20% 108.16% 100.00%
NP 12,484 9,744 7,621 10,135 17,901 13,697 7,546 8.75%
  YoY % 28.12% 27.86% -24.81% -43.38% 30.69% 81.51% -
  Horiz. % 165.44% 129.13% 100.99% 134.31% 237.23% 181.51% 100.00%
NP to SH 12,533 9,550 7,628 10,127 17,764 13,891 7,555 8.80%
  YoY % 31.24% 25.20% -24.68% -42.99% 27.88% 83.86% -
  Horiz. % 165.89% 126.41% 100.97% 134.04% 235.13% 183.86% 100.00%
Tax Rate 29.18 % 28.68 % 38.69 % 37.74 % -20.59 % 28.61 % 40.22 % -5.21%
  YoY % 1.74% -25.87% 2.52% 283.29% -171.97% -28.87% -
  Horiz. % 72.55% 71.31% 96.20% 93.83% -51.19% 71.13% 100.00%
Total Cost 403,705 387,516 368,213 388,901 360,264 358,638 373,464 1.31%
  YoY % 4.18% 5.24% -5.32% 7.95% 0.45% -3.97% -
  Horiz. % 108.10% 103.76% 98.59% 104.13% 96.47% 96.03% 100.00%
Net Worth 186,062 221,557 212,994 207,448 200,027 185,801 174,942 1.03%
  YoY % -16.02% 4.02% 2.67% 3.71% 7.66% 6.21% -
  Horiz. % 106.36% 126.65% 121.75% 118.58% 114.34% 106.21% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 572 572 2,003 3,438 3,438 3,440 3,441 -25.83%
  YoY % 0.00% -71.43% -41.72% -0.01% -0.06% -0.02% -
  Horiz. % 16.64% 16.64% 58.23% 99.91% 99.92% 99.98% 100.00%
Div Payout % 4.57 % 5.99 % 26.27 % 33.95 % 19.36 % 24.77 % 45.55 % -31.82%
  YoY % -23.71% -77.20% -22.62% 75.36% -21.84% -45.62% -
  Horiz. % 10.03% 13.15% 57.67% 74.53% 42.50% 54.38% 100.00%
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 186,062 221,557 212,994 207,448 200,027 185,801 174,942 1.03%
  YoY % -16.02% 4.02% 2.67% 3.71% 7.66% 6.21% -
  Horiz. % 106.36% 126.65% 121.75% 118.58% 114.34% 106.21% 100.00%
NOSH 57,250 57,250 57,256 57,306 57,314 57,346 57,358 -0.03%
  YoY % 0.00% -0.01% -0.09% -0.01% -0.06% -0.02% -
  Horiz. % 99.81% 99.81% 99.82% 99.91% 99.92% 99.98% 100.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 3.00 % 2.45 % 2.03 % 2.54 % 4.73 % 3.68 % 1.98 % 7.17%
  YoY % 22.45% 20.69% -20.08% -46.30% 28.53% 85.86% -
  Horiz. % 151.52% 123.74% 102.53% 128.28% 238.89% 185.86% 100.00%
ROE 6.74 % 4.31 % 3.58 % 4.88 % 8.88 % 7.48 % 4.32 % 7.69%
  YoY % 56.38% 20.39% -26.64% -45.05% 18.72% 73.15% -
  Horiz. % 156.02% 99.77% 82.87% 112.96% 205.56% 173.15% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 726.97 693.90 656.40 696.32 659.81 649.28 664.27 1.51%
  YoY % 4.77% 5.71% -5.73% 5.53% 1.62% -2.26% -
  Horiz. % 109.44% 104.46% 98.82% 104.82% 99.33% 97.74% 100.00%
EPS 21.89 16.68 13.32 17.67 30.99 24.23 13.17 8.83%
  YoY % 31.24% 25.23% -24.62% -42.98% 27.90% 83.98% -
  Horiz. % 166.21% 126.65% 101.14% 134.17% 235.31% 183.98% 100.00%
DPS 1.00 1.00 3.50 6.00 6.00 6.00 6.00 -25.81%
  YoY % 0.00% -71.43% -41.67% 0.00% 0.00% 0.00% -
  Horiz. % 16.67% 16.67% 58.33% 100.00% 100.00% 100.00% 100.00%
NAPS 3.2500 3.8700 3.7200 3.6200 3.4900 3.2400 3.0500 1.06%
  YoY % -16.02% 4.03% 2.76% 3.72% 7.72% 6.23% -
  Horiz. % 106.56% 126.89% 121.97% 118.69% 114.43% 106.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 682.28 651.25 616.12 654.16 619.94 610.39 624.61 1.48%
  YoY % 4.76% 5.70% -5.82% 5.52% 1.56% -2.28% -
  Horiz. % 109.23% 104.27% 98.64% 104.73% 99.25% 97.72% 100.00%
EPS 20.55 15.66 12.50 16.60 29.12 22.77 12.39 8.79%
  YoY % 31.23% 25.28% -24.70% -42.99% 27.89% 83.78% -
  Horiz. % 165.86% 126.39% 100.89% 133.98% 235.03% 183.78% 100.00%
DPS 0.94 0.94 3.29 5.64 5.64 5.64 5.64 -25.81%
  YoY % 0.00% -71.43% -41.67% 0.00% 0.00% 0.00% -
  Horiz. % 16.67% 16.67% 58.33% 100.00% 100.00% 100.00% 100.00%
NAPS 3.0502 3.6321 3.4917 3.4008 3.2791 3.0459 2.8679 1.03%
  YoY % -16.02% 4.02% 2.67% 3.71% 7.66% 6.21% -
  Horiz. % 106.36% 126.65% 121.75% 118.58% 114.34% 106.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 2.2200 2.5200 2.4000 3.1000 2.7100 1.7400 1.5000 -
P/RPS 0.31 0.36 0.37 0.45 0.41 0.27 0.23 5.10%
  YoY % -13.89% -2.70% -17.78% 9.76% 51.85% 17.39% -
  Horiz. % 134.78% 156.52% 160.87% 195.65% 178.26% 117.39% 100.00%
P/EPS 10.14 15.11 18.01 17.54 8.74 7.18 11.39 -1.92%
  YoY % -32.89% -16.10% 2.68% 100.69% 21.73% -36.96% -
  Horiz. % 89.03% 132.66% 158.12% 153.99% 76.73% 63.04% 100.00%
EY 9.86 6.62 5.55 5.70 11.44 13.92 8.78 1.95%
  YoY % 48.94% 19.28% -2.63% -50.17% -17.82% 58.54% -
  Horiz. % 112.30% 75.40% 63.21% 64.92% 130.30% 158.54% 100.00%
DY 0.45 0.40 1.46 1.94 2.21 3.45 4.00 -30.51%
  YoY % 12.50% -72.60% -24.74% -12.22% -35.94% -13.75% -
  Horiz. % 11.25% 10.00% 36.50% 48.50% 55.25% 86.25% 100.00%
P/NAPS 0.68 0.65 0.65 0.86 0.78 0.54 0.49 5.61%
  YoY % 4.62% 0.00% -24.42% 10.26% 44.44% 10.20% -
  Horiz. % 138.78% 132.65% 132.65% 175.51% 159.18% 110.20% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/07/18 28/07/17 29/07/16 31/07/15 31/07/14 29/07/13 30/07/12 -
Price 2.2100 2.9500 2.3500 3.0800 2.8600 1.8400 1.4300 -
P/RPS 0.30 0.43 0.36 0.44 0.43 0.28 0.22 5.30%
  YoY % -30.23% 19.44% -18.18% 2.33% 53.57% 27.27% -
  Horiz. % 136.36% 195.45% 163.64% 200.00% 195.45% 127.27% 100.00%
P/EPS 10.10 17.68 17.64 17.43 9.23 7.60 10.86 -1.20%
  YoY % -42.87% 0.23% 1.20% 88.84% 21.45% -30.02% -
  Horiz. % 93.00% 162.80% 162.43% 160.50% 84.99% 69.98% 100.00%
EY 9.91 5.65 5.67 5.74 10.84 13.16 9.21 1.23%
  YoY % 75.40% -0.35% -1.22% -47.05% -17.63% 42.89% -
  Horiz. % 107.60% 61.35% 61.56% 62.32% 117.70% 142.89% 100.00%
DY 0.45 0.34 1.49 1.95 2.10 3.26 4.20 -31.07%
  YoY % 32.35% -77.18% -23.59% -7.14% -35.58% -22.38% -
  Horiz. % 10.71% 8.10% 35.48% 46.43% 50.00% 77.62% 100.00%
P/NAPS 0.68 0.76 0.63 0.85 0.82 0.57 0.47 6.35%
  YoY % -10.53% 20.63% -25.88% 3.66% 43.86% 21.28% -
  Horiz. % 144.68% 161.70% 134.04% 180.85% 174.47% 121.28% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers