Highlights

[SUIWAH] YoY Quarter Result on 2018-11-30 [#2]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 29-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     -124.20%    YoY -     -141.48%
Quarter Report


View:


Show?  YoY % Horiz. %

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 97,180 95,407 92,167 87,083 90,365 84,220 88,323 1.60%
  YoY % 1.86% 3.52% 5.84% -3.63% 7.30% -4.65% -
  Horiz. % 110.03% 108.02% 104.35% 98.60% 102.31% 95.35% 100.00%
PBT 229 2,504 3,875 1,285 4,879 2,632 4,372 -38.82%
  YoY % -90.85% -35.38% 201.56% -73.66% 85.37% -39.80% -
  Horiz. % 5.24% 57.27% 88.63% 29.39% 111.60% 60.20% 100.00%
Tax -833 -1,048 -1,291 -841 -1,521 594 -1,300 -7.15%
  YoY % 20.52% 18.82% -53.51% 44.71% -356.06% 145.69% -
  Horiz. % 64.08% 80.62% 99.31% 64.69% 117.00% -45.69% 100.00%
NP -604 1,456 2,584 444 3,358 3,226 3,072 -
  YoY % -141.48% -43.65% 481.98% -86.78% 4.09% 5.01% -
  Horiz. % -19.66% 47.40% 84.11% 14.45% 109.31% 105.01% 100.00%
NP to SH -604 1,456 2,586 437 3,355 3,229 3,073 -
  YoY % -141.48% -43.70% 491.76% -86.97% 3.90% 5.08% -
  Horiz. % -19.66% 47.38% 84.15% 14.22% 109.18% 105.08% 100.00%
Tax Rate 363.76 % 41.85 % 33.32 % 65.45 % 31.17 % -22.57 % 29.73 % 51.77%
  YoY % 769.20% 25.60% -49.09% 109.98% 238.10% -175.92% -
  Horiz. % 1,223.55% 140.77% 112.08% 220.15% 104.84% -75.92% 100.00%
Total Cost 97,784 93,951 89,583 86,639 87,007 80,994 85,251 2.31%
  YoY % 4.08% 4.88% 3.40% -0.42% 7.42% -4.99% -
  Horiz. % 114.70% 110.21% 105.08% 101.63% 102.06% 95.01% 100.00%
Net Worth 233,579 181,482 215,263 206,999 202,447 188,692 175,436 4.88%
  YoY % 28.71% -15.69% 3.99% 2.25% 7.29% 7.56% -
  Horiz. % 133.14% 103.45% 122.70% 117.99% 115.40% 107.56% 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 233,579 181,482 215,263 206,999 202,447 188,692 175,436 4.88%
  YoY % 28.71% -15.69% 3.99% 2.25% 7.29% 7.56% -
  Horiz. % 133.14% 103.45% 122.70% 117.99% 115.40% 107.56% 100.00%
NOSH 57,250 57,250 57,251 57,500 57,350 57,353 57,332 -0.02%
  YoY % 0.00% -0.00% -0.43% 0.26% -0.01% 0.04% -
  Horiz. % 99.86% 99.86% 99.86% 100.29% 100.03% 100.04% 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 -0.62 % 1.53 % 2.80 % 0.51 % 3.72 % 3.83 % 3.48 % -
  YoY % -140.52% -45.36% 449.02% -86.29% -2.87% 10.06% -
  Horiz. % -17.82% 43.97% 80.46% 14.66% 106.90% 110.06% 100.00%
ROE -0.26 % 0.80 % 1.20 % 0.21 % 1.66 % 1.71 % 1.75 % -
  YoY % -132.50% -33.33% 471.43% -87.35% -2.92% -2.29% -
  Horiz. % -14.86% 45.71% 68.57% 12.00% 94.86% 97.71% 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 169.75 166.65 160.99 151.45 157.57 146.84 154.06 1.63%
  YoY % 1.86% 3.52% 6.30% -3.88% 7.31% -4.69% -
  Horiz. % 110.18% 108.17% 104.50% 98.31% 102.28% 95.31% 100.00%
EPS -1.06 2.54 4.52 0.76 5.85 5.63 5.36 -
  YoY % -141.73% -43.81% 494.74% -87.01% 3.91% 5.04% -
  Horiz. % -19.78% 47.39% 84.33% 14.18% 109.14% 105.04% 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 - 56,981
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 159.31 156.40 151.09 142.76 148.14 138.07 144.79 1.60%
  YoY % 1.86% 3.51% 5.83% -3.63% 7.29% -4.64% -
  Horiz. % 110.03% 108.02% 104.35% 98.60% 102.31% 95.36% 100.00%
EPS -0.99 2.39 4.24 0.72 5.50 5.29 5.04 -
  YoY % -141.42% -43.63% 488.89% -86.91% 3.97% 4.96% -
  Horiz. % -19.64% 47.42% 84.13% 14.29% 109.13% 104.96% 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 3.3934 3.3188 3.0933 2.8760 4.88%
  YoY % 28.71% -15.69% 3.99% 2.25% 7.29% 7.56% -
  Horiz. % 133.14% 103.45% 122.70% 117.99% 115.40% 107.56% 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 1.23 1.59 1.42 1.90 1.69 1.42 0.91 5.15%
  YoY % -22.64% 11.97% -25.26% 12.43% 19.01% 56.04% -
  Horiz. % 135.16% 174.73% 156.04% 208.79% 185.71% 156.04% 100.00%
P/EPS -198.10 104.20 50.48 378.95 45.64 36.94 26.12 -
  YoY % -290.12% 106.42% -86.68% 730.30% 23.55% 41.42% -
  Horiz. % -758.42% 398.93% 193.26% 1,450.80% 174.73% 141.42% 100.00%
EY -0.50 0.96 1.98 0.26 2.19 2.71 3.83 -
  YoY % -152.08% -51.52% 661.54% -88.13% -19.19% -29.24% -
  Horiz. % -13.05% 25.07% 51.70% 6.79% 57.18% 70.76% 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 1.57 1.50 1.53 1.69 1.68 1.34 0.91 9.51%
  YoY % 4.67% -1.96% -9.47% 0.60% 25.37% 47.25% -
  Horiz. % 172.53% 164.84% 168.13% 185.71% 184.62% 147.25% 100.00%
P/EPS -252.13 98.30 54.68 336.84 45.30 34.99 26.12 -
  YoY % -356.49% 79.77% -83.77% 643.58% 29.47% 33.96% -
  Horiz. % -965.28% 376.34% 209.34% 1,289.59% 173.43% 133.96% 100.00%
EY -0.40 1.02 1.83 0.30 2.21 2.86 3.83 -
  YoY % -139.22% -44.26% 510.00% -86.43% -22.73% -25.33% -
  Horiz. % -10.44% 26.63% 47.78% 7.83% 57.70% 74.67% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers