[SUIWAH] YoY 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
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 411,543 406,381 401,902 393,278 384,170 369,296 378,367 1.41%
PBT 16,634 15,210 12,530 16,850 13,304 20,723 12,397 5.01%
Tax -4,852 -4,137 -4,827 -6,287 3,513 -6,216 -4,750 0.35%
NP 11,782 11,073 7,703 10,563 16,817 14,507 7,647 7.46%
-
NP to SH 11,831 10,879 7,712 10,552 16,679 14,701 7,652 7.52%
-
Tax Rate 29.17% 27.20% 38.52% 37.31% -26.41% 30.00% 38.32% -
Total Cost 399,761 395,308 394,199 382,715 367,353 354,789 370,720 1.26%
-
Net Worth 188,924 180,910 214,908 209,333 201,825 189,020 175,939 1.19%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 572 572 2,004 3,359 3,438 3,440 3,436 -25.82%
Div Payout % 4.84% 5.26% 25.99% 31.84% 20.62% 23.40% 44.91% -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 188,924 180,910 214,908 209,333 201,825 189,020 175,939 1.19%
NOSH 61,000 61,000 57,308 57,351 57,336 57,278 57,309 1.04%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 2.86% 2.72% 1.92% 2.69% 4.38% 3.93% 2.02% -
ROE 6.26% 6.01% 3.59% 5.04% 8.26% 7.78% 4.35% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 718.85 709.84 701.29 685.73 670.02 644.73 660.22 1.42%
EPS 20.67 19.00 13.46 18.40 29.09 25.67 13.35 7.55%
DPS 1.00 1.00 3.50 5.86 6.00 6.00 6.00 -25.80%
NAPS 3.30 3.16 3.75 3.65 3.52 3.30 3.07 1.21%
Adjusted Per Share Value based on latest NOSH - 61,000
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 674.66 666.20 658.86 644.72 629.79 605.40 620.27 1.41%
EPS 19.40 17.83 12.64 17.30 27.34 24.10 12.54 7.53%
DPS 0.94 0.94 3.29 5.51 5.64 5.64 5.63 -25.78%
NAPS 3.0971 2.9657 3.5231 3.4317 3.3086 3.0987 2.8843 1.19%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 2.36 2.85 2.32 2.70 2.94 1.88 1.42 -
P/RPS 0.33 0.40 0.33 0.39 0.44 0.29 0.22 6.98%
P/EPS 11.42 15.00 17.24 14.67 10.11 7.32 10.64 1.18%
EY 8.76 6.67 5.80 6.81 9.89 13.65 9.40 -1.16%
DY 0.42 0.35 1.51 2.17 2.04 3.19 4.23 -31.93%
P/NAPS 0.72 0.90 0.62 0.74 0.84 0.57 0.46 7.74%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/10/18 26/10/17 28/10/16 27/10/15 17/10/14 29/10/13 31/10/12 -
Price 2.20 2.71 2.41 2.81 2.67 1.84 1.40 -
P/RPS 0.31 0.38 0.34 0.41 0.40 0.29 0.21 6.70%
P/EPS 10.65 14.26 17.91 15.27 9.18 7.17 10.49 0.25%
EY 9.39 7.01 5.58 6.55 10.89 13.95 9.54 -0.26%
DY 0.45 0.37 1.45 2.08 2.25 3.26 4.29 -31.31%
P/NAPS 0.67 0.86 0.64 0.77 0.76 0.56 0.46 6.46%

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