[SUIWAH] QoQ Cumulative 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- -66.52%
YoY- 70.6%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 416,189 316,646 201,111 105,704 397,260 303,832 188,750 69.49%
PBT 17,627 11,776 7,177 4,672 13,663 10,684 7,001 85.17%
Tax -5,143 -4,225 -2,523 -1,475 -3,919 -3,708 -2,547 59.82%
NP 12,484 7,551 4,654 3,197 9,744 6,976 4,454 98.91%
-
NP to SH 12,533 7,551 4,654 3,197 9,550 6,979 4,456 99.37%
-
Tax Rate 29.18% 35.88% 35.15% 31.57% 28.68% 34.71% 36.38% -
Total Cost 403,705 309,095 196,457 102,507 387,516 296,856 184,296 68.74%
-
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% 4.12% 2.56% 1.77% 4.31% 3.18% 2.07% -
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 726.97 553.09 351.29 184.64 693.90 530.71 329.69 69.49%
EPS 21.89 13.19 8.13 5.58 16.68 12.19 7.78 99.42%
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 682.28 519.09 329.69 173.29 651.25 498.09 309.43 69.48%
EPS 20.55 12.38 7.63 5.24 15.66 11.44 7.30 99.49%
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 0.40 0.75 1.54 0.36 0.49 0.69 -41.36%
P/EPS 10.14 16.98 32.60 51.04 15.11 21.33 29.29 -50.72%
EY 9.86 5.89 3.07 1.96 6.62 4.69 3.41 103.09%
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 0.39 0.71 1.47 0.43 0.49 0.75 -45.74%
P/EPS 10.10 16.23 30.75 48.53 17.68 21.33 31.73 -53.41%
EY 9.91 6.16 3.25 2.06 5.65 4.69 3.15 114.85%
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