[SUIWAH] QoQ Cumulative Quarter Result on 30-Nov-2017 [#2]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 45.57%
YoY- 4.44%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 101,058 416,189 316,646 201,111 105,704 397,260 303,832 -51.89%
PBT 3,680 17,627 11,776 7,177 4,672 13,663 10,684 -50.76%
Tax -1,184 -5,143 -4,225 -2,523 -1,475 -3,919 -3,708 -53.18%
NP 2,496 12,484 7,551 4,654 3,197 9,744 6,976 -49.50%
-
NP to SH 2,496 12,533 7,551 4,654 3,197 9,550 6,979 -49.52%
-
Tax Rate 32.17% 29.18% 35.88% 35.15% 31.57% 28.68% 34.71% -
Total Cost 98,562 403,705 309,095 196,457 102,507 387,516 296,856 -51.95%
-
Net Worth 188,924 186,062 183,200 181,482 180,910 221,557 219,267 -9.42%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - 572 - - - 572 - -
Div Payout % - 4.57% - - - 5.99% - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 188,924 186,062 183,200 181,482 180,910 221,557 219,267 -9.42%
NOSH 61,000 61,000 61,000 61,000 61,000 61,000 61,000 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 2.47% 3.00% 2.38% 2.31% 3.02% 2.45% 2.30% -
ROE 1.32% 6.74% 4.12% 2.56% 1.77% 4.31% 3.18% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 176.52 726.97 553.09 351.29 184.64 693.90 530.71 -51.89%
EPS 4.36 21.89 13.19 8.13 5.58 16.68 12.19 -49.51%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 3.30 3.25 3.20 3.17 3.16 3.87 3.83 -9.42%
Adjusted Per Share Value based on latest NOSH - 61,000
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 165.67 682.28 519.09 329.69 173.29 651.25 498.09 -51.89%
EPS 4.09 20.55 12.38 7.63 5.24 15.66 11.44 -49.53%
DPS 0.00 0.94 0.00 0.00 0.00 0.94 0.00 -
NAPS 3.0971 3.0502 3.0033 2.9751 2.9657 3.6321 3.5945 -9.42%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 2.36 2.22 2.24 2.65 2.85 2.52 2.60 -
P/RPS 1.34 0.31 0.40 0.75 1.54 0.36 0.49 95.19%
P/EPS 54.13 10.14 16.98 32.60 51.04 15.11 21.33 85.73%
EY 1.85 9.86 5.89 3.07 1.96 6.62 4.69 -46.12%
DY 0.00 0.45 0.00 0.00 0.00 0.40 0.00 -
P/NAPS 0.72 0.68 0.70 0.84 0.90 0.65 0.68 3.87%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/10/18 31/07/18 20/04/18 25/01/18 26/10/17 28/07/17 28/04/17 -
Price 2.20 2.21 2.14 2.50 2.71 2.95 2.60 -
P/RPS 1.25 0.30 0.39 0.71 1.47 0.43 0.49 86.38%
P/EPS 50.46 10.10 16.23 30.75 48.53 17.68 21.33 77.26%
EY 1.98 9.91 6.16 3.25 2.06 5.65 4.69 -43.63%
DY 0.00 0.45 0.00 0.00 0.00 0.34 0.00 -
P/NAPS 0.67 0.68 0.67 0.79 0.86 0.76 0.68 -0.98%

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