Highlights

[SUIWAH] YoY Quarter Result on 2018-05-31 [#4]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 31-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-May-2018  [#4]
Profit Trend QoQ -     71.97%    YoY -     93.78%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers