Highlights

[SUIWAH] YoY 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 -     1.82%    YoY -     -17.81%
Quarter Report


View:


Show?  YoY % Horiz. %

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 99,543 93,428 87,452 89,074 92,030 81,797 86,656 2.34%
  YoY % 6.55% 6.83% -1.82% -3.21% 12.51% -5.61% -
  Horiz. % 114.87% 107.81% 100.92% 102.79% 106.20% 94.39% 100.00%
PBT 5,851 2,979 5,101 2,413 2,406 4,343 3,454 9.18%
  YoY % 96.41% -41.60% 111.40% 0.29% -44.60% 25.74% -
  Horiz. % 169.40% 86.25% 147.68% 69.86% 69.66% 125.74% 100.00%
Tax -918 -211 -2,001 -2,327 3,571 -1,685 -2,471 -15.21%
  YoY % -335.07% 89.46% 14.01% -165.16% 311.93% 31.81% -
  Horiz. % 37.15% 8.54% 80.98% 94.17% -144.52% 68.19% 100.00%
NP 4,933 2,768 3,100 86 5,977 2,658 983 30.83%
  YoY % 78.22% -10.71% 3,504.65% -98.56% 124.87% 170.40% -
  Horiz. % 501.83% 281.59% 315.36% 8.75% 608.04% 270.40% 100.00%
NP to SH 4,982 2,571 3,128 87 5,974 2,846 986 30.98%
  YoY % 93.78% -17.81% 3,495.40% -98.54% 109.91% 188.64% -
  Horiz. % 505.27% 260.75% 317.24% 8.82% 605.88% 288.64% 100.00%
Tax Rate 15.69 % 7.08 % 39.23 % 96.44 % -148.42 % 38.80 % 71.54 % -22.33%
  YoY % 121.61% -81.95% -59.32% 164.98% -482.53% -45.76% -
  Horiz. % 21.93% 9.90% 54.84% 134.81% -207.46% 54.24% 100.00%
Total Cost 94,610 90,660 84,352 88,988 86,053 79,139 85,673 1.67%
  YoY % 4.36% 7.48% -5.21% 3.41% 8.74% -7.63% -
  Horiz. % 110.43% 105.82% 98.46% 103.87% 100.44% 92.37% 100.00%
Net Worth 186,062 221,557 213,018 202,159 171,933 172,031 175,827 0.95%
  YoY % -16.02% 4.01% 5.37% 17.58% -0.06% -2.16% -
  Horiz. % 105.82% 126.01% 121.15% 114.98% 97.79% 97.84% 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 2,004 3,359 3,438 3,440 3,436 -25.81%
  YoY % 0.00% -71.44% -40.35% -2.29% -0.06% 0.12% -
  Horiz. % 16.66% 16.66% 58.32% 97.78% 100.07% 100.12% 100.00%
Div Payout % 11.49 % 22.27 % 64.07 % 3,862.07 % 57.56 % 120.89 % 348.52 % -43.36%
  YoY % -48.41% -65.24% -98.34% 6,609.64% -52.39% -65.31% -
  Horiz. % 3.30% 6.39% 18.38% 1,108.13% 16.52% 34.69% 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 186,062 221,557 213,018 202,159 171,933 172,031 175,827 0.95%
  YoY % -16.02% 4.01% 5.37% 17.58% -0.06% -2.16% -
  Horiz. % 105.82% 126.01% 121.15% 114.98% 97.79% 97.84% 100.00%
NOSH 57,250 57,250 57,263 55,999 57,311 57,343 57,272 -0.01%
  YoY % 0.00% -0.02% 2.26% -2.29% -0.06% 0.12% -
  Horiz. % 99.96% 99.96% 99.98% 97.78% 100.07% 100.12% 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 4.96 % 2.96 % 3.54 % 0.10 % 6.49 % 3.25 % 1.13 % 27.94%
  YoY % 67.57% -16.38% 3,440.00% -98.46% 99.69% 187.61% -
  Horiz. % 438.94% 261.95% 313.27% 8.85% 574.34% 287.61% 100.00%
ROE 2.68 % 1.16 % 1.47 % 0.04 % 3.47 % 1.65 % 0.56 % 29.80%
  YoY % 131.03% -21.09% 3,575.00% -98.85% 110.30% 194.64% -
  Horiz. % 478.57% 207.14% 262.50% 7.14% 619.64% 294.64% 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 173.87 163.19 152.72 159.06 160.58 142.64 151.30 2.34%
  YoY % 6.54% 6.86% -3.99% -0.95% 12.58% -5.72% -
  Horiz. % 114.92% 107.86% 100.94% 105.13% 106.13% 94.28% 100.00%
EPS 8.70 4.49 5.46 0.15 10.42 4.96 1.72 31.00%
  YoY % 93.76% -17.77% 3,540.00% -98.56% 110.08% 188.37% -
  Horiz. % 505.81% 261.05% 317.44% 8.72% 605.81% 288.37% 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 3.6100 3.0000 3.0000 3.0700 0.95%
  YoY % -16.02% 4.03% 3.05% 20.33% 0.00% -2.28% -
  Horiz. % 105.86% 126.06% 121.17% 117.59% 97.72% 97.72% 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 163.19 153.16 143.36 146.02 150.87 134.09 142.06 2.34%
  YoY % 6.55% 6.84% -1.82% -3.21% 12.51% -5.61% -
  Horiz. % 114.87% 107.81% 100.92% 102.79% 106.20% 94.39% 100.00%
EPS 8.17 4.21 5.13 0.14 9.79 4.67 1.62 30.94%
  YoY % 94.06% -17.93% 3,564.29% -98.57% 109.64% 188.27% -
  Horiz. % 504.32% 259.88% 316.67% 8.64% 604.32% 288.27% 100.00%
DPS 0.94 0.94 3.29 5.51 5.64 5.64 5.63 -25.78%
  YoY % 0.00% -71.43% -40.29% -2.30% 0.00% 0.18% -
  Horiz. % 16.70% 16.70% 58.44% 97.87% 100.18% 100.18% 100.00%
NAPS 3.0502 3.6321 3.4921 3.3141 2.8186 2.8202 2.8824 0.95%
  YoY % -16.02% 4.01% 5.37% 17.58% -0.06% -2.16% -
  Horiz. % 105.82% 126.01% 121.15% 114.98% 97.79% 97.84% 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 1.28 1.54 1.57 1.95 1.69 1.22 0.99 4.37%
  YoY % -16.88% -1.91% -19.49% 15.38% 38.52% 23.23% -
  Horiz. % 129.29% 155.56% 158.59% 196.97% 170.71% 123.23% 100.00%
P/EPS 25.51 56.11 43.94 1,995.40 26.00 35.06 87.13 -18.50%
  YoY % -54.54% 27.70% -97.80% 7,574.62% -25.84% -59.76% -
  Horiz. % 29.28% 64.40% 50.43% 2,290.14% 29.84% 40.24% 100.00%
EY 3.92 1.78 2.28 0.05 3.85 2.85 1.15 22.67%
  YoY % 120.22% -21.93% 4,460.00% -98.70% 35.09% 147.83% -
  Horiz. % 340.87% 154.78% 198.26% 4.35% 334.78% 247.83% 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 0.90 0.58 0.49 5.61%
  YoY % 4.62% 0.00% -24.42% -4.44% 55.17% 18.37% -
  Horiz. % 138.78% 132.65% 132.65% 175.51% 183.67% 118.37% 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 1.27 1.81 1.54 1.94 1.78 1.29 0.95 4.96%
  YoY % -29.83% 17.53% -20.62% 8.99% 37.98% 35.79% -
  Horiz. % 133.68% 190.53% 162.11% 204.21% 187.37% 135.79% 100.00%
P/EPS 25.40 65.69 43.02 1,982.53 27.44 37.07 83.06 -17.91%
  YoY % -61.33% 52.70% -97.83% 7,124.96% -25.98% -55.37% -
  Horiz. % 30.58% 79.09% 51.79% 2,386.86% 33.04% 44.63% 100.00%
EY 3.94 1.52 2.32 0.05 3.64 2.70 1.20 21.90%
  YoY % 159.21% -34.48% 4,540.00% -98.63% 34.81% 125.00% -
  Horiz. % 328.33% 126.67% 193.33% 4.17% 303.33% 225.00% 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 0.95 0.61 0.47 6.35%
  YoY % -10.53% 20.63% -25.88% -10.53% 55.74% 29.79% -
  Horiz. % 144.68% 161.70% 134.04% 180.85% 202.13% 129.79% 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