Highlights

[SUIWAH] YoY TTM 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 -     -5.51%    YoY -     52.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 416,189 397,261 392,401 399,036 378,165 372,335 381,007 1.48%
  YoY % 4.76% 1.24% -1.66% 5.52% 1.57% -2.28% -
  Horiz. % 109.23% 104.27% 102.99% 104.73% 99.25% 97.72% 100.00%
PBT 17,626 13,667 10,686 16,278 14,846 19,184 12,622 5.72%
  YoY % 28.97% 27.90% -34.35% 9.65% -22.61% 51.99% -
  Horiz. % 139.65% 108.28% 84.66% 128.97% 117.62% 151.99% 100.00%
Tax -5,143 -3,918 -4,412 -6,143 3,056 -5,490 -5,076 0.22%
  YoY % -31.27% 11.20% 28.18% -301.01% 155.66% -8.16% -
  Horiz. % 101.32% 77.19% 86.92% 121.02% -60.20% 108.16% 100.00%
NP 12,483 9,749 6,274 10,135 17,902 13,694 7,546 8.75%
  YoY % 28.04% 55.39% -38.10% -43.39% 30.73% 81.47% -
  Horiz. % 165.43% 129.19% 83.14% 134.31% 237.24% 181.47% 100.00%
NP to SH 12,532 9,556 6,275 10,127 17,765 13,888 7,554 8.80%
  YoY % 31.14% 52.29% -38.04% -42.99% 27.92% 83.85% -
  Horiz. % 165.90% 126.50% 83.07% 134.06% 235.17% 183.85% 100.00%
Tax Rate 29.18 % 28.67 % 41.29 % 37.74 % -20.58 % 28.62 % 40.22 % -5.21%
  YoY % 1.78% -30.56% 9.41% 283.38% -171.91% -28.84% -
  Horiz. % 72.55% 71.28% 102.66% 93.83% -51.17% 71.16% 100.00%
Total Cost 403,706 387,512 386,127 388,901 360,263 358,641 373,461 1.31%
  YoY % 4.18% 0.36% -0.71% 7.95% 0.45% -3.97% -
  Horiz. % 108.10% 103.76% 103.39% 104.13% 96.47% 96.03% 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 % 4.57 % 5.99 % 31.94 % 33.18 % 19.36 % 24.77 % 45.49 % -31.81%
  YoY % -23.71% -81.25% -3.74% 71.38% -21.84% -45.55% -
  Horiz. % 10.05% 13.17% 70.21% 72.94% 42.56% 54.45% 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 3.00 % 2.45 % 1.60 % 2.54 % 4.73 % 3.68 % 1.98 % 7.17%
  YoY % 22.45% 53.12% -37.01% -46.30% 28.53% 85.86% -
  Horiz. % 151.52% 123.74% 80.81% 128.28% 238.89% 185.86% 100.00%
ROE 6.74 % 4.31 % 2.95 % 5.01 % 10.33 % 8.07 % 4.30 % 7.77%
  YoY % 56.38% 46.10% -41.12% -51.50% 28.00% 87.67% -
  Horiz. % 156.74% 100.23% 68.60% 116.51% 240.23% 187.67% 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 726.97 693.91 685.26 712.56 659.84 649.30 665.25 1.49%
  YoY % 4.76% 1.26% -3.83% 7.99% 1.62% -2.40% -
  Horiz. % 109.28% 104.31% 103.01% 107.11% 99.19% 97.60% 100.00%
EPS 21.89 16.69 10.96 18.08 31.00 24.22 13.19 8.81%
  YoY % 31.16% 52.28% -39.38% -41.68% 27.99% 83.62% -
  Horiz. % 165.96% 126.54% 83.09% 137.07% 235.03% 183.62% 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 682.28 651.25 643.28 654.16 619.94 610.39 624.60 1.48%
  YoY % 4.76% 1.24% -1.66% 5.52% 1.56% -2.28% -
  Horiz. % 109.23% 104.27% 102.99% 104.73% 99.25% 97.72% 100.00%
EPS 20.54 15.67 10.29 16.60 29.12 22.77 12.38 8.80%
  YoY % 31.08% 52.28% -38.01% -42.99% 27.89% 83.93% -
  Horiz. % 165.91% 126.58% 83.12% 134.09% 235.22% 183.93% 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 0.31 0.36 0.35 0.44 0.41 0.27 0.23 5.10%
  YoY % -13.89% 2.86% -20.45% 7.32% 51.85% 17.39% -
  Horiz. % 134.78% 156.52% 152.17% 191.30% 178.26% 117.39% 100.00%
P/EPS 10.14 15.10 21.90 17.14 8.74 7.18 11.37 -1.89%
  YoY % -32.85% -31.05% 27.77% 96.11% 21.73% -36.85% -
  Horiz. % 89.18% 132.81% 192.61% 150.75% 76.87% 63.15% 100.00%
EY 9.86 6.62 4.57 5.83 11.44 13.92 8.79 1.93%
  YoY % 48.94% 44.86% -21.61% -49.04% -17.82% 58.36% -
  Horiz. % 112.17% 75.31% 51.99% 66.33% 130.15% 158.36% 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 0.30 0.43 0.34 0.43 0.43 0.28 0.21 6.12%
  YoY % -30.23% 26.47% -20.93% 0.00% 53.57% 33.33% -
  Horiz. % 142.86% 204.76% 161.90% 204.76% 204.76% 133.33% 100.00%
P/EPS 10.10 17.67 21.45 17.03 9.23 7.60 10.84 -1.17%
  YoY % -42.84% -17.62% 25.95% 84.51% 21.45% -29.89% -
  Horiz. % 93.17% 163.01% 197.88% 157.10% 85.15% 70.11% 100.00%
EY 9.90 5.66 4.66 5.87 10.84 13.16 9.22 1.19%
  YoY % 74.91% 21.46% -20.61% -45.85% -17.63% 42.73% -
  Horiz. % 107.38% 61.39% 50.54% 63.67% 117.57% 142.73% 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 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers