[SUIWAH] QoQ Annualized Quarter Result on 31-Aug-2017 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- 33.91%
YoY- 70.6%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 416,189 422,194 402,222 422,816 397,260 405,109 377,500 6.72%
PBT 17,627 15,701 14,354 18,688 13,663 14,245 14,002 16.60%
Tax -5,143 -5,633 -5,046 -5,900 -3,919 -4,944 -5,094 0.64%
NP 12,484 10,068 9,308 12,788 9,744 9,301 8,908 25.25%
-
NP to SH 12,533 10,068 9,308 12,788 9,550 9,305 8,912 25.54%
-
Tax Rate 29.18% 35.88% 35.15% 31.57% 28.68% 34.71% 36.38% -
Total Cost 403,705 412,126 392,914 410,028 387,516 395,808 368,592 6.25%
-
Net Worth 186,062 183,200 181,482 180,910 221,557 219,267 215,263 -9.26%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 572 - - - 572 - - -
Div Payout % 4.57% - - - 5.99% - - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 186,062 183,200 181,482 180,910 221,557 219,267 215,263 -9.26%
NOSH 61,000 61,000 61,000 61,000 61,000 61,000 61,000 0.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 3.00% 2.38% 2.31% 3.02% 2.45% 2.30% 2.36% -
ROE 6.74% 5.50% 5.13% 7.07% 4.31% 4.24% 4.14% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 726.97 737.46 702.57 738.54 693.90 707.61 659.38 6.72%
EPS 21.89 17.59 16.26 22.32 16.68 16.25 15.56 25.57%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.25 3.20 3.17 3.16 3.87 3.83 3.76 -9.26%
Adjusted Per Share Value based on latest NOSH - 61,000
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 682.28 692.12 659.38 693.14 651.25 664.11 618.85 6.72%
EPS 20.55 16.50 15.26 20.96 15.66 15.25 14.61 25.56%
DPS 0.94 0.00 0.00 0.00 0.94 0.00 0.00 -
NAPS 3.0502 3.0033 2.9751 2.9657 3.6321 3.5945 3.5289 -9.26%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 2.22 2.24 2.65 2.85 2.52 2.60 2.28 -
P/RPS 0.31 0.30 0.38 0.39 0.36 0.37 0.35 -7.77%
P/EPS 10.14 12.74 16.30 12.76 15.11 16.00 14.65 -21.77%
EY 9.86 7.85 6.14 7.84 6.62 6.25 6.83 27.76%
DY 0.45 0.00 0.00 0.00 0.40 0.00 0.00 -
P/NAPS 0.68 0.70 0.84 0.90 0.65 0.68 0.61 7.51%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/07/18 20/04/18 25/01/18 26/10/17 28/07/17 28/04/17 24/01/17 -
Price 2.21 2.14 2.50 2.71 2.95 2.60 2.47 -
P/RPS 0.30 0.29 0.36 0.37 0.43 0.37 0.37 -13.05%
P/EPS 10.10 12.17 15.38 12.13 17.68 16.00 15.87 -26.03%
EY 9.91 8.22 6.50 8.24 5.65 6.25 6.30 35.29%
DY 0.45 0.00 0.00 0.00 0.34 0.00 0.00 -
P/NAPS 0.68 0.67 0.79 0.86 0.76 0.68 0.66 2.01%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment