[SUIWAH] QoQ Annualized Quarter Result on 28-Feb-2001 [#3]

Announcement Date
23-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
28-Feb-2001 [#3]
Profit Trend
QoQ- 21.56%
YoY- 22.03%
View:
Show?
Annualized Quarter Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 255,748 223,020 239,308 246,194 220,728 223,148 221,872 9.92%
PBT 11,440 11,404 10,855 14,821 12,386 11,940 11,378 0.36%
Tax -3,408 -2,852 -4,158 -3,394 -2,986 -2,756 -3,115 6.17%
NP 8,032 8,552 6,697 11,426 9,400 9,184 8,263 -1.87%
-
NP to SH 8,032 8,552 6,697 11,426 9,400 9,184 8,263 -1.87%
-
Tax Rate 29.79% 25.01% 38.30% 22.90% 24.11% 23.08% 27.38% -
Total Cost 247,716 214,468 232,611 234,768 211,328 213,964 213,609 10.36%
-
Net Worth 55,680 51,415 49,209 52,359 48,461 45,882 43,654 17.59%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 55,680 51,415 49,209 52,359 48,461 45,882 43,654 17.59%
NOSH 18,498 18,494 18,499 18,501 18,496 18,501 18,497 0.00%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 3.14% 3.83% 2.80% 4.64% 4.26% 4.12% 3.72% -
ROE 14.43% 16.63% 13.61% 21.82% 19.40% 20.02% 18.93% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 1,382.54 1,205.85 1,293.56 1,330.66 1,193.34 1,206.13 1,199.45 9.92%
EPS 43.42 46.24 36.20 61.76 50.82 49.64 44.67 -1.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.78 2.66 2.83 2.62 2.48 2.36 17.59%
Adjusted Per Share Value based on latest NOSH - 18,499
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 419.26 365.61 392.31 403.60 361.85 365.82 363.72 9.92%
EPS 13.17 14.02 10.98 18.73 15.41 15.06 13.55 -1.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9128 0.8429 0.8067 0.8584 0.7944 0.7522 0.7157 17.58%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 4.76 4.20 3.18 4.32 6.00 10.30 12.10 -
P/RPS 0.34 0.35 0.25 0.32 0.50 0.85 1.01 -51.57%
P/EPS 10.96 9.08 8.78 6.99 11.81 20.75 27.09 -45.26%
EY 9.12 11.01 11.38 14.30 8.47 4.82 3.69 82.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.51 1.20 1.53 2.29 4.15 5.13 -54.36%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 25/01/02 29/11/01 09/08/01 23/04/01 29/01/01 30/10/00 31/07/00 -
Price 2.52 4.74 3.60 2.88 4.30 7.55 10.60 -
P/RPS 0.18 0.39 0.28 0.22 0.36 0.63 0.88 -65.25%
P/EPS 5.80 10.25 9.94 4.66 8.46 15.21 23.73 -60.87%
EY 17.23 9.76 10.06 21.44 11.82 6.57 4.21 155.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.71 1.35 1.02 1.64 3.04 4.49 -67.25%

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