[SUIWAH] QoQ TTM Result on 30-Nov-2016 [#2]

Stock

[SUIWAH] SUIWAH CORPORATION BHD

Announcement Date

24-Jan-2017

Admission Sponsor

Sponsor

Financial Year

31-May-2017

Quarter

30-Nov-2016 [#2]

Profit Trend

QoQ- 15.96%

YoY- 17.15%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
TTM Result
Revenue	406,381	397,261	391,285	385,136	401,902	392,401	377,456	5.03%
YoY %	2.30%	1.53%	1.60%	-4.17%	2.42%	3.96%	-	-
Horiz. %	107.66%	105.25%	103.66%	102.03%	106.48%	103.96%	100.00%	-
PBT	15,210	13,667	15,789	14,255	12,530	10,686	9,740	34.49%
YoY %	11.29%	-13.44%	10.76%	13.77%	17.26%	9.71%	-	-
Horiz. %	156.16%	140.32%	162.10%	146.36%	128.64%	109.71%	100.00%	-
Tax	-4,137	-3,918	-5,708	-5,333	-4,827	-4,412	-5,135	-13.38%
YoY %	-5.59%	31.36%	-7.03%	-10.48%	-9.41%	14.08%	-	-
Horiz. %	80.56%	76.30%	111.16%	103.86%	94.00%	85.92%	100.00%	-
NP	11,073	9,749	10,081	8,922	7,703	6,274	4,605	79.19%
YoY %	13.58%	-3.29%	12.99%	15.83%	22.78%	36.24%	-	-
Horiz. %	240.46%	211.70%	218.91%	193.75%	167.27%	136.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,879	9,556	10,113	8,943	7,712	6,275	4,586	77.59%
YoY %	13.84%	-5.51%	13.08%	15.96%	22.90%	36.83%	-	-
Horiz. %	237.22%	208.37%	220.52%	195.01%	168.16%	136.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.20%	28.67%	36.15%	37.41%	38.52%	41.29%	52.72%	-
YoY %	-5.13%	-20.69%	-3.37%	-2.88%	-6.71%	-21.68%	-	-
Horiz. %	51.59%	54.38%	68.57%	70.96%	73.07%	78.32%	100.00%	-
Total Cost	395,308	387,512	381,204	376,214	394,199	386,127	372,851	3.96%
YoY %	2.01%	1.65%	1.33%	-4.56%	2.09%	3.56%	-	-
Horiz. %	106.02%	103.93%	102.24%	100.90%	105.73%	103.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,910	221,557	219,267	215,263	214,908	213,018	206,966	-8.55%
YoY %	-18.35%	1.04%	1.86%	0.17%	0.89%	2.92%	-	-
Horiz. %	87.41%	107.05%	105.94%	104.01%	103.84%	102.92%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Dividend
Div	572	572	2,004	2,004	2,004	2,004	3,359	-69.17%
YoY %	0.00%	-71.46%	0.00%	0.00%	0.00%	-40.34%	-	-
Horiz. %	17.03%	17.03%	59.66%	59.66%	59.66%	59.66%	100.00%	-
Div Payout %	5.26%	5.99%	19.82%	22.41%	25.99%	31.94%	73.27%	-
YoY %	-12.19%	-69.78%	-11.56%	-13.77%	-18.63%	-56.41%	-	-
Horiz. %	7.18%	8.18%	27.05%	30.59%	35.47%	43.59%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Equity
Net Worth	180,910	221,557	219,267	215,263	214,908	213,018	206,966	-8.55%
YoY %	-18.35%	1.04%	1.86%	0.17%	0.89%	2.92%	-	-
Horiz. %	87.41%	107.05%	105.94%	104.01%	103.84%	102.92%	100.00%	-
NOSH	61,000	61,000	57,250	57,251	57,308	57,263	57,172	4.40%
YoY %	0.00%	6.55%	-0.00%	-0.10%	0.08%	0.16%	-	-
Horiz. %	106.70%	106.70%	100.14%	100.14%	100.24%	100.16%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Ratio Analysis
NP Margin	2.72%	2.45%	2.58%	2.32%	1.92%	1.60%	1.22%	-
YoY %	11.02%	-5.04%	11.21%	20.83%	20.00%	31.15%	-	-
Horiz. %	222.95%	200.82%	211.48%	190.16%	157.38%	131.15%	100.00%	-
ROE	6.01%	4.31%	4.61%	4.15%	3.59%	2.95%	2.22%	-
YoY %	39.44%	-6.51%	11.08%	15.60%	21.69%	32.88%	-	-
Horiz. %	270.72%	194.14%	207.66%	186.94%	161.71%	132.88%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Per Share
RPS	709.84	693.91	683.47	672.71	701.29	685.26	660.20	4.93%
YoY %	2.30%	1.53%	1.60%	-4.08%	2.34%	3.80%	-	-
Horiz. %	107.52%	105.11%	103.52%	101.89%	106.22%	103.80%	100.00%	-
EPS	19.00	16.69	17.66	15.62	13.46	10.96	8.02	77.43%
YoY %	13.84%	-5.49%	13.06%	16.05%	22.81%	36.66%	-	-
Horiz. %	236.91%	208.10%	220.20%	194.76%	167.83%	136.66%	100.00%	-
DPS	1.00	1.00	3.50	3.50	3.50	3.50	5.88	-69.20%
YoY %	0.00%	-71.43%	0.00%	0.00%	0.00%	-40.48%	-	-
Horiz. %	17.01%	17.01%	59.52%	59.52%	59.52%	59.52%	100.00%	-
NAPS	3.16	3.87	3.83	3.76	3.75	3.72	3.62	-8.63%
YoY %	-18.35%	1.04%	1.86%	0.27%	0.81%	2.76%	-	-
Horiz. %	87.29%	106.91%	105.80%	103.87%	103.59%	102.76%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Adjusted Per Share Value based on latest NOSH - 61,000
RPS	666.20	651.25	641.45	631.37	658.86	643.28	618.78	5.03%
YoY %	2.30%	1.53%	1.60%	-4.17%	2.42%	3.96%	-	-
Horiz. %	107.66%	105.25%	103.66%	102.03%	106.48%	103.96%	100.00%	-
EPS	17.83	15.67	16.58	14.66	12.64	10.29	7.52	77.53%
YoY %	13.78%	-5.49%	13.10%	15.98%	22.84%	36.84%	-	-
Horiz. %	237.10%	208.38%	220.48%	194.95%	168.09%	136.84%	100.00%	-
DPS	0.94	0.94	3.29	3.29	3.29	3.29	5.51	-69.14%
YoY %	0.00%	-71.43%	0.00%	0.00%	0.00%	-40.29%	-	-
Horiz. %	17.06%	17.06%	59.71%	59.71%	59.71%	59.71%	100.00%	-
NAPS	2.9657	3.6321	3.5945	3.5289	3.5231	3.4921	3.3929	-8.55%
YoY %	-18.35%	1.05%	1.86%	0.16%	0.89%	2.92%	-	-
Horiz. %	87.41%	107.05%	105.94%	104.01%	103.84%	102.92%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	31/05/16	29/02/16	-
Price	2.85	2.52	2.60	2.28	2.32	2.40	2.57	-
P/RPS	0.40	0.36	0.38	0.34	0.33	0.35	0.39	1.69%
YoY %	11.11%	-5.26%	11.76%	3.03%	-5.71%	-10.26%	-	-
Horiz. %	102.56%	92.31%	97.44%	87.18%	84.62%	89.74%	100.00%	-
P/EPS	15.00	15.10	14.72	14.60	17.24	21.90	32.04	-39.62%
YoY %	-0.66%	2.58%	0.82%	-15.31%	-21.28%	-31.65%	-	-
Horiz. %	46.82%	47.13%	45.94%	45.57%	53.81%	68.35%	100.00%	-
EY	6.67	6.62	6.79	6.85	5.80	4.57	3.12	65.72%
YoY %	0.76%	-2.50%	-0.88%	18.10%	26.91%	46.47%	-	-
Horiz. %	213.78%	212.18%	217.63%	219.55%	185.90%	146.47%	100.00%	-
DY	0.35	0.40	1.35	1.54	1.51	1.46	2.29	-71.31%
YoY %	-12.50%	-70.37%	-12.34%	1.99%	3.42%	-36.24%	-	-
Horiz. %	15.28%	17.47%	58.95%	67.25%	65.94%	63.76%	100.00%	-
P/NAPS	0.90	0.65	0.68	0.61	0.62	0.65	0.71	17.07%
YoY %	38.46%	-4.41%	11.48%	-1.61%	-4.62%	-8.45%	-	-
Horiz. %	126.76%	91.55%	95.77%	85.92%	87.32%	91.55%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Price Multiplier on Announcement Date
Date	26/10/17	28/07/17	28/04/17	24/01/17	28/10/16	29/07/16	29/04/16	-
Price	2.71	2.95	2.60	2.47	2.41	2.35	2.50	-
P/RPS	0.38	0.43	0.38	0.37	0.34	0.34	0.38	0.00%
YoY %	-11.63%	13.16%	2.70%	8.82%	0.00%	-10.53%	-	-
Horiz. %	100.00%	113.16%	100.00%	97.37%	89.47%	89.47%	100.00%	-
P/EPS	14.26	17.67	14.72	15.81	17.91	21.45	31.17	-40.54%
YoY %	-19.30%	20.04%	-6.89%	-11.73%	-16.50%	-31.18%	-	-
Horiz. %	45.75%	56.69%	47.22%	50.72%	57.46%	68.82%	100.00%	-
EY	7.01	5.66	6.79	6.32	5.58	4.66	3.21	68.08%
YoY %	23.85%	-16.64%	7.44%	13.26%	19.74%	45.17%	-	-
Horiz. %	218.38%	176.32%	211.53%	196.88%	173.83%	145.17%	100.00%	-
DY	0.37	0.34	1.35	1.42	1.45	1.49	2.35	-70.74%
YoY %	8.82%	-74.81%	-4.93%	-2.07%	-2.68%	-36.60%	-	-
Horiz. %	15.74%	14.47%	57.45%	60.43%	61.70%	63.40%	100.00%	-
P/NAPS	0.86	0.76	0.68	0.66	0.64	0.63	0.69	15.76%
YoY %	13.16%	11.76%	3.03%	3.12%	1.59%	-8.70%	-	-
Horiz. %	124.64%	110.14%	98.55%	95.65%	92.75%	91.30%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos