Highlights

[SUIWAH] YoY TTM 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 -     -17.41%    YoY -     0.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 413,316 409,621 385,136 389,996 390,315 365,193 378,595 1.47%
  YoY % 0.90% 6.36% -1.25% -0.08% 6.88% -3.54% -
  Horiz. % 109.17% 108.20% 101.73% 103.01% 103.10% 96.46% 100.00%
PBT 14,359 13,839 14,255 13,256 15,551 18,983 13,592 0.92%
  YoY % 3.76% -2.92% 7.54% -14.76% -18.08% 39.66% -
  Horiz. % 105.64% 101.82% 104.88% 97.53% 114.41% 139.66% 100.00%
Tax -4,637 -3,894 -5,333 -5,607 1,398 -4,322 -5,294 -2.18%
  YoY % -19.08% 26.98% 4.89% -501.07% 132.35% 18.36% -
  Horiz. % 87.59% 73.55% 100.74% 105.91% -26.41% 81.64% 100.00%
NP 9,722 9,945 8,922 7,649 16,949 14,661 8,298 2.67%
  YoY % -2.24% 11.47% 16.64% -54.87% 15.61% 76.68% -
  Horiz. % 117.16% 119.85% 107.52% 92.18% 204.25% 176.68% 100.00%
NP to SH 9,771 9,749 8,943 7,634 16,805 14,857 8,304 2.75%
  YoY % 0.23% 9.01% 17.15% -54.57% 13.11% 78.91% -
  Horiz. % 117.67% 117.40% 107.70% 91.93% 202.37% 178.91% 100.00%
Tax Rate 32.29 % 28.14 % 37.41 % 42.30 % -8.99 % 22.77 % 38.95 % -3.08%
  YoY % 14.75% -24.78% -11.56% 570.52% -139.48% -41.54% -
  Horiz. % 82.90% 72.25% 96.05% 108.60% -23.08% 58.46% 100.00%
Total Cost 403,594 399,676 376,214 382,347 373,366 350,532 370,297 1.44%
  YoY % 0.98% 6.24% -1.60% 2.41% 6.51% -5.34% -
  Horiz. % 108.99% 107.93% 101.60% 103.25% 100.83% 94.66% 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 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 % 5.86 % 5.87 % 22.41 % 44.01 % 20.46 % 23.16 % 41.38 % -27.79%
  YoY % -0.17% -73.81% -49.08% 115.10% -11.66% -44.03% -
  Horiz. % 14.16% 14.19% 54.16% 106.36% 49.44% 55.97% 100.00%
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 2.35 % 2.43 % 2.32 % 1.96 % 4.34 % 4.01 % 2.19 % 1.18%
  YoY % -3.29% 4.74% 18.37% -54.84% 8.23% 83.11% -
  Horiz. % 107.31% 110.96% 105.94% 89.50% 198.17% 183.11% 100.00%
ROE 4.18 % 5.37 % 4.15 % 3.69 % 8.30 % 7.87 % 4.73 % -2.04%
  YoY % -22.16% 29.40% 12.47% -55.54% 5.46% 66.38% -
  Horiz. % 88.37% 113.53% 87.74% 78.01% 175.48% 166.38% 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 721.95 715.50 672.71 678.25 680.58 636.74 660.35 1.50%
  YoY % 0.90% 6.36% -0.82% -0.34% 6.89% -3.58% -
  Horiz. % 109.33% 108.35% 101.87% 102.71% 103.06% 96.42% 100.00%
EPS 17.07 17.03 15.62 13.28 29.30 25.90 14.48 2.78%
  YoY % 0.23% 9.03% 17.62% -54.68% 13.13% 78.87% -
  Horiz. % 117.89% 117.61% 107.87% 91.71% 202.35% 178.87% 100.00%
DPS 1.00 1.00 3.50 5.84 6.00 6.00 6.00 -25.81%
  YoY % 0.00% -71.43% -40.07% -2.67% 0.00% 0.00% -
  Horiz. % 16.67% 16.67% 58.33% 97.33% 100.00% 100.00% 100.00%
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 677.57 671.51 631.37 639.34 639.86 598.68 620.65 1.47%
  YoY % 0.90% 6.36% -1.25% -0.08% 6.88% -3.54% -
  Horiz. % 109.17% 108.19% 101.73% 103.01% 103.10% 96.46% 100.00%
EPS 16.02 15.98 14.66 12.51 27.55 24.36 13.61 2.75%
  YoY % 0.25% 9.00% 17.19% -54.59% 13.10% 78.99% -
  Horiz. % 117.71% 117.41% 107.71% 91.92% 202.42% 178.99% 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 3.8292 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 0.29 0.37 0.34 0.42 0.39 0.33 0.21 5.52%
  YoY % -21.62% 8.82% -19.05% 7.69% 18.18% 57.14% -
  Horiz. % 138.10% 176.19% 161.90% 200.00% 185.71% 157.14% 100.00%
P/EPS 12.25 15.56 14.60 21.69 9.11 8.03 9.67 4.02%
  YoY % -21.27% 6.58% -32.69% 138.09% 13.45% -16.96% -
  Horiz. % 126.68% 160.91% 150.98% 224.30% 94.21% 83.04% 100.00%
EY 8.17 6.43 6.85 4.61 10.97 12.45 10.35 -3.86%
  YoY % 27.06% -6.13% 48.59% -57.98% -11.89% 20.29% -
  Horiz. % 78.94% 62.13% 66.18% 44.54% 105.99% 120.29% 100.00%
DY 0.48 0.38 1.54 2.03 2.25 2.88 4.29 -30.57%
  YoY % 26.32% -75.32% -24.14% -9.78% -21.88% -32.87% -
  Horiz. % 11.19% 8.86% 35.90% 47.32% 52.45% 67.13% 100.00%
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 0.37 0.35 0.37 0.38 0.39 0.31 0.21 9.90%
  YoY % 5.71% -5.41% -2.63% -2.56% 25.81% 47.62% -
  Horiz. % 176.19% 166.67% 176.19% 180.95% 185.71% 147.62% 100.00%
P/EPS 15.59 14.68 15.81 19.28 9.04 7.60 9.67 8.28%
  YoY % 6.20% -7.15% -18.00% 113.27% 18.95% -21.41% -
  Horiz. % 161.22% 151.81% 163.50% 199.38% 93.49% 78.59% 100.00%
EY 6.42 6.81 6.32 5.19 11.06 13.15 10.35 -7.65%
  YoY % -5.73% 7.75% 21.77% -53.07% -15.89% 27.05% -
  Horiz. % 62.03% 65.80% 61.06% 50.14% 106.86% 127.05% 100.00%
DY 0.38 0.40 1.42 2.28 2.26 3.05 4.29 -33.22%
  YoY % -5.00% -71.83% -37.72% 0.88% -25.90% -28.90% -
  Horiz. % 8.86% 9.32% 33.10% 53.15% 52.68% 71.10% 100.00%
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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers