[SUIWAH] QoQ Annualized Quarter Result on 31-Aug-2000 [#1]

Announcement Date
30-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
31-Aug-2000 [#1]
Profit Trend
QoQ- 11.15%
YoY--%
View:
Show?
Annualized Quarter Result
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Revenue 239,308 246,194 220,728 223,148 221,872 221,996 186,982 -0.25%
PBT 10,855 14,821 12,386 11,940 11,378 12,690 8,608 -0.23%
Tax -4,158 -3,394 -2,986 -2,756 -3,115 -3,326 -2,484 -0.52%
NP 6,697 11,426 9,400 9,184 8,263 9,364 6,124 -0.09%
-
NP to SH 6,697 11,426 9,400 9,184 8,263 9,364 6,124 -0.09%
-
Tax Rate 38.30% 22.90% 24.11% 23.08% 27.38% 26.21% 28.86% -
Total Cost 232,611 234,768 211,328 213,964 213,609 212,632 180,858 -0.25%
-
Net Worth 49,209 52,359 48,461 45,882 43,654 44,032 46,993 -0.04%
Dividend
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Net Worth 49,209 52,359 48,461 45,882 43,654 44,032 46,993 -0.04%
NOSH 18,499 18,501 18,496 18,501 18,497 18,501 18,501 0.00%
Ratio Analysis
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
NP Margin 2.80% 4.64% 4.26% 4.12% 3.72% 4.22% 3.28% -
ROE 13.61% 21.82% 19.40% 20.02% 18.93% 21.27% 13.03% -
Per Share
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
RPS 1,293.56 1,330.66 1,193.34 1,206.13 1,199.45 1,199.91 1,010.63 -0.25%
EPS 36.20 61.76 50.82 49.64 44.67 50.61 33.10 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.83 2.62 2.48 2.36 2.38 2.54 -0.04%
Adjusted Per Share Value based on latest NOSH - 18,501
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
RPS 392.31 403.60 361.85 365.82 363.72 363.93 306.53 -0.25%
EPS 10.98 18.73 15.41 15.06 13.55 15.35 10.04 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8067 0.8584 0.7944 0.7522 0.7157 0.7218 0.7704 -0.04%
Price Multiplier on Financial Quarter End Date
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Date 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 - -
Price 3.18 4.32 6.00 10.30 12.10 13.50 0.00 -
P/RPS 0.25 0.32 0.50 0.85 1.01 1.13 0.00 -100.00%
P/EPS 8.78 6.99 11.81 20.75 27.09 26.67 0.00 -100.00%
EY 11.38 14.30 8.47 4.82 3.69 3.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.53 2.29 4.15 5.13 5.67 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 CAGR
Date 09/08/01 23/04/01 29/01/01 30/10/00 31/07/00 26/04/00 10/02/00 -
Price 3.60 2.88 4.30 7.55 10.60 12.20 11.20 -
P/RPS 0.28 0.22 0.36 0.63 0.88 1.02 1.11 1.40%
P/EPS 9.94 4.66 8.46 15.21 23.73 24.10 33.84 1.25%
EY 10.06 21.44 11.82 6.57 4.21 4.15 2.96 -1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.02 1.64 3.04 4.49 5.13 4.41 1.20%

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