Highlights

[SUIWAH] YoY TTM 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 -     23.82%    YoY -     31.14%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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
Partners & Brokers