[SUIWAH] QoQ TTM 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- 13.84%

YoY- 41.07%

Quarter Report

SUIWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
TTM Result
Revenue	416,189	410,074	409,621	406,381	397,261	391,285	385,136	5.31%
YoY %	1.49%	0.11%	0.80%	2.30%	1.53%	1.60%	-	-
Horiz. %	108.06%	106.48%	106.36%	105.52%	103.15%	101.60%	100.00%	-
PBT	17,626	14,754	13,839	15,210	13,667	15,789	14,255	15.21%
YoY %	19.47%	6.61%	-9.01%	11.29%	-13.44%	10.76%	-	-
Horiz. %	123.65%	103.50%	97.08%	106.70%	95.88%	110.76%	100.00%	-
Tax	-5,143	-4,436	-3,894	-4,137	-3,918	-5,708	-5,333	-2.39%
YoY %	-15.94%	-13.92%	5.87%	-5.59%	31.36%	-7.03%	-	-
Horiz. %	96.44%	83.18%	73.02%	77.57%	73.47%	107.03%	100.00%	-
NP	12,483	10,318	9,945	11,073	9,749	10,081	8,922	25.11%
YoY %	20.98%	3.75%	-10.19%	13.58%	-3.29%	12.99%	-	-
Horiz. %	139.91%	115.65%	111.47%	124.11%	109.27%	112.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,532	10,121	9,749	10,879	9,556	10,113	8,943	25.25%
YoY %	23.82%	3.82%	-10.39%	13.84%	-5.51%	13.08%	-	-
Horiz. %	140.13%	113.17%	109.01%	121.65%	106.85%	113.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.18%	30.07%	28.14%	27.20%	28.67%	36.15%	37.41%	-
YoY %	-2.96%	6.86%	3.46%	-5.13%	-20.69%	-3.37%	-	-
Horiz. %	78.00%	80.38%	75.22%	72.71%	76.64%	96.63%	100.00%	-
Total Cost	403,706	399,756	399,676	395,308	387,512	381,204	376,214	4.81%
YoY %	0.99%	0.02%	1.10%	2.01%	1.65%	1.33%	-	-
Horiz. %	107.31%	106.26%	106.24%	105.08%	103.00%	101.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,062	183,200	181,482	180,910	221,557	219,267	215,263	-9.26%
YoY %	1.56%	0.95%	0.32%	-18.35%	1.04%	1.86%	-	-
Horiz. %	86.43%	85.11%	84.31%	84.04%	102.92%	101.86%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Dividend
Div	572	572	572	572	572	2,004	2,004	-56.68%
YoY %	0.00%	0.00%	0.00%	0.00%	-71.46%	0.00%	-	-
Horiz. %	28.54%	28.54%	28.54%	28.54%	28.54%	100.00%	100.00%	-
Div Payout %	4.57%	5.66%	5.87%	5.26%	5.99%	19.82%	22.41%	-
YoY %	-19.26%	-3.58%	11.60%	-12.19%	-69.78%	-11.56%	-	-
Horiz. %	20.39%	25.26%	26.19%	23.47%	26.73%	88.44%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Equity
Net Worth	186,062	183,200	181,482	180,910	221,557	219,267	215,263	-9.26%
YoY %	1.56%	0.95%	0.32%	-18.35%	1.04%	1.86%	-	-
Horiz. %	86.43%	85.11%	84.31%	84.04%	102.92%	101.86%	100.00%	-
NOSH	61,000	61,000	61,000	61,000	61,000	57,250	57,251	4.32%
YoY %	0.00%	0.00%	0.00%	0.00%	6.55%	-0.00%	-	-
Horiz. %	106.55%	106.55%	106.55%	106.55%	106.55%	100.00%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Ratio Analysis
NP Margin	3.00%	2.52%	2.43%	2.72%	2.45%	2.58%	2.32%	-
YoY %	19.05%	3.70%	-10.66%	11.02%	-5.04%	11.21%	-	-
Horiz. %	129.31%	108.62%	104.74%	117.24%	105.60%	111.21%	100.00%	-
ROE	6.74%	5.52%	5.37%	6.01%	4.31%	4.61%	4.15%	-
YoY %	22.10%	2.79%	-10.65%	39.44%	-6.51%	11.08%	-	-
Horiz. %	162.41%	133.01%	129.40%	144.82%	103.86%	111.08%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Per Share
RPS	726.97	716.29	715.50	709.84	693.91	683.47	672.71	5.31%
YoY %	1.49%	0.11%	0.80%	2.30%	1.53%	1.60%	-	-
Horiz. %	108.07%	106.48%	106.36%	105.52%	103.15%	101.60%	100.00%	-
EPS	21.89	17.68	17.03	19.00	16.69	17.66	15.62	25.25%
YoY %	23.81%	3.82%	-10.37%	13.84%	-5.49%	13.06%	-	-
Horiz. %	140.14%	113.19%	109.03%	121.64%	106.85%	113.06%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	3.50	3.50	-56.65%
YoY %	0.00%	0.00%	0.00%	0.00%	-71.43%	0.00%	-	-
Horiz. %	28.57%	28.57%	28.57%	28.57%	28.57%	100.00%	100.00%	-
NAPS	3.25	3.20	3.17	3.16	3.87	3.83	3.76	-9.26%
YoY %	1.56%	0.95%	0.32%	-18.35%	1.04%	1.86%	-	-
Horiz. %	86.44%	85.11%	84.31%	84.04%	102.93%	101.86%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Adjusted Per Share Value based on latest NOSH - 61,000
RPS	682.28	672.25	671.51	666.20	651.25	641.45	631.37	5.31%
YoY %	1.49%	0.11%	0.80%	2.30%	1.53%	1.60%	-	-
Horiz. %	108.06%	106.47%	106.36%	105.52%	103.15%	101.60%	100.00%	-
EPS	20.54	16.59	15.98	17.83	15.67	16.58	14.66	25.23%
YoY %	23.81%	3.82%	-10.38%	13.78%	-5.49%	13.10%	-	-
Horiz. %	140.11%	113.17%	109.00%	121.62%	106.89%	113.10%	100.00%	-
DPS	0.94	0.94	0.94	0.94	0.94	3.29	3.29	-56.65%
YoY %	0.00%	0.00%	0.00%	0.00%	-71.43%	0.00%	-	-
Horiz. %	28.57%	28.57%	28.57%	28.57%	28.57%	100.00%	100.00%	-
NAPS	3.0502	3.0033	2.9751	2.9657	3.6321	3.5945	3.5289	-9.26%
YoY %	1.56%	0.95%	0.32%	-18.35%	1.05%	1.86%	-	-
Horiz. %	86.43%	85.11%	84.31%	84.04%	102.92%	101.86%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Price Multiplier on Financial Quarter End Date
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	0.31	0.37	0.40	0.36	0.38	0.34	-5.97%
YoY %	0.00%	-16.22%	-7.50%	11.11%	-5.26%	11.76%	-	-
Horiz. %	91.18%	91.18%	108.82%	117.65%	105.88%	111.76%	100.00%	-
P/EPS	10.14	12.67	15.56	15.00	15.10	14.72	14.60	-21.59%
YoY %	-19.97%	-18.57%	3.73%	-0.66%	2.58%	0.82%	-	-
Horiz. %	69.45%	86.78%	106.58%	102.74%	103.42%	100.82%	100.00%	-
EY	9.86	7.89	6.43	6.67	6.62	6.79	6.85	27.51%
YoY %	24.97%	22.71%	-3.60%	0.76%	-2.50%	-0.88%	-	-
Horiz. %	143.94%	115.18%	93.87%	97.37%	96.64%	99.12%	100.00%	-
DY	0.45	0.45	0.38	0.35	0.40	1.35	1.54	-55.99%
YoY %	0.00%	18.42%	8.57%	-12.50%	-70.37%	-12.34%	-	-
Horiz. %	29.22%	29.22%	24.68%	22.73%	25.97%	87.66%	100.00%	-
P/NAPS	0.68	0.70	0.84	0.90	0.65	0.68	0.61	7.51%
YoY %	-2.86%	-16.67%	-6.67%	38.46%	-4.41%	11.48%	-	-
Horiz. %	111.48%	114.75%	137.70%	147.54%	106.56%	111.48%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Price Multiplier on Announcement Date
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	0.30	0.35	0.38	0.43	0.38	0.37	-13.05%
YoY %	0.00%	-14.29%	-7.89%	-11.63%	13.16%	2.70%	-	-
Horiz. %	81.08%	81.08%	94.59%	102.70%	116.22%	102.70%	100.00%	-
P/EPS	10.10	12.11	14.68	14.26	17.67	14.72	15.81	-25.84%
YoY %	-16.60%	-17.51%	2.95%	-19.30%	20.04%	-6.89%	-	-
Horiz. %	63.88%	76.60%	92.85%	90.20%	111.76%	93.11%	100.00%	-
EY	9.90	8.26	6.81	7.01	5.66	6.79	6.32	34.91%
YoY %	19.85%	21.29%	-2.85%	23.85%	-16.64%	7.44%	-	-
Horiz. %	156.65%	130.70%	107.75%	110.92%	89.56%	107.44%	100.00%	-
DY	0.45	0.47	0.40	0.37	0.34	1.35	1.42	-53.55%
YoY %	-4.26%	17.50%	8.11%	8.82%	-74.81%	-4.93%	-	-
Horiz. %	31.69%	33.10%	28.17%	26.06%	23.94%	95.07%	100.00%	-
P/NAPS	0.68	0.67	0.79	0.86	0.76	0.68	0.66	2.01%
YoY %	1.49%	-15.19%	-8.14%	13.16%	11.76%	3.03%	-	-
Horiz. %	103.03%	101.52%	119.70%	130.30%	115.15%	103.03%	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