[SUIWAH] YoY Quarter Result on 31-May-2018 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- 71.97%
YoY- 93.78%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 99,543 93,428 87,452 89,074 92,030 81,797 86,656 2.33%
PBT 5,851 2,979 5,101 2,413 2,406 4,343 3,454 9.17%
Tax -918 -211 -2,001 -2,327 3,571 -1,685 -2,471 -15.20%
NP 4,933 2,768 3,100 86 5,977 2,658 983 30.82%
-
NP to SH 4,982 2,571 3,128 87 5,974 2,846 986 30.97%
-
Tax Rate 15.69% 7.08% 39.23% 96.44% -148.42% 38.80% 71.54% -
Total Cost 94,610 90,660 84,352 88,988 86,053 79,139 85,673 1.66%
-
Net Worth 186,062 221,557 213,018 202,159 171,933 172,031 175,827 0.94%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 572 572 2,004 3,359 3,438 3,440 3,436 -25.82%
Div Payout % 11.49% 22.27% 64.07% 3,862.07% 57.56% 120.89% 348.52% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 186,062 221,557 213,018 202,159 171,933 172,031 175,827 0.94%
NOSH 61,000 61,000 57,263 55,999 57,311 57,343 57,272 1.05%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 4.96% 2.96% 3.54% 0.10% 6.49% 3.25% 1.13% -
ROE 2.68% 1.16% 1.47% 0.04% 3.47% 1.65% 0.56% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 173.87 163.19 152.72 159.06 160.58 142.64 151.30 2.34%
EPS 8.70 4.49 5.46 0.15 10.42 4.96 1.72 31.00%
DPS 1.00 1.00 3.50 6.00 6.00 6.00 6.00 -25.80%
NAPS 3.25 3.87 3.72 3.61 3.00 3.00 3.07 0.95%
Adjusted Per Share Value based on latest NOSH - 61,000
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 163.19 153.16 143.36 146.02 150.87 134.09 142.06 2.33%
EPS 8.17 4.21 5.13 0.14 9.79 4.67 1.62 30.93%
DPS 0.94 0.94 3.29 5.51 5.64 5.64 5.63 -25.78%
NAPS 3.0502 3.6321 3.4921 3.3141 2.8186 2.8202 2.8824 0.94%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 2.22 2.52 2.40 3.10 2.71 1.74 1.50 -
P/RPS 1.28 1.54 1.57 1.95 1.69 1.22 0.99 4.37%
P/EPS 25.51 56.11 43.94 1,995.40 26.00 35.06 87.13 -18.50%
EY 3.92 1.78 2.28 0.05 3.85 2.85 1.15 22.66%
DY 0.45 0.40 1.46 1.94 2.21 3.45 4.00 -30.50%
P/NAPS 0.68 0.65 0.65 0.86 0.90 0.58 0.49 5.61%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/07/18 28/07/17 29/07/16 31/07/15 31/07/14 29/07/13 30/07/12 -
Price 2.21 2.95 2.35 3.08 2.86 1.84 1.43 -
P/RPS 1.27 1.81 1.54 1.94 1.78 1.29 0.95 4.95%
P/EPS 25.40 65.69 43.02 1,982.53 27.44 37.07 83.06 -17.91%
EY 3.94 1.52 2.32 0.05 3.64 2.70 1.20 21.90%
DY 0.45 0.34 1.49 1.95 2.10 3.26 4.20 -31.07%
P/NAPS 0.68 0.76 0.63 0.85 0.95 0.61 0.47 6.34%

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