[SUIWAH] QoQ Cumulative Quarter Result on 29-Feb-2000 [#3]

Announcement Date
26-Apr-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
29-Feb-2000 [#3]
Profit Trend
QoQ- 129.36%
YoY--%
View:
Show?
Cumulative Result
30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Revenue 110,364 55,787 221,872 166,497 93,491 43,816 181,226 0.50%
PBT 6,193 2,985 11,378 9,518 4,304 2,156 9,463 0.43%
Tax -1,493 -689 -3,115 -2,495 -1,242 -609 357 -
NP 4,700 2,296 8,263 7,023 3,062 1,547 9,820 0.75%
-
NP to SH 4,700 2,296 8,263 7,023 3,062 1,547 9,820 0.75%
-
Tax Rate 24.11% 23.08% 27.38% 26.21% 28.86% 28.25% -3.77% -
Total Cost 105,664 53,491 213,609 159,474 90,429 42,269 171,406 0.49%
-
Net Worth 48,461 45,882 43,654 44,032 46,993 45,521 44,097 -0.09%
Dividend
30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Net Worth 48,461 45,882 43,654 44,032 46,993 45,521 44,097 -0.09%
NOSH 18,496 18,501 18,497 18,501 18,501 18,504 18,528 0.00%
Ratio Analysis
30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
NP Margin 4.26% 4.12% 3.72% 4.22% 3.28% 3.53% 5.42% -
ROE 9.70% 5.00% 18.93% 15.95% 6.52% 3.40% 22.27% -
Per Share
30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 596.67 301.53 1,199.45 899.93 505.32 236.78 978.10 0.50%
EPS 25.41 12.41 44.67 37.96 16.55 8.36 53.00 0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.48 2.36 2.38 2.54 2.46 2.38 -0.09%
Adjusted Per Share Value based on latest NOSH - 18,500
30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 180.92 91.45 363.72 272.95 153.26 71.83 297.09 0.50%
EPS 7.70 3.76 13.55 11.51 5.02 2.54 16.10 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7944 0.7522 0.7157 0.7218 0.7704 0.7463 0.7229 -0.09%
Price Multiplier on Financial Quarter End Date
30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 30/11/00 30/08/00 31/05/00 29/02/00 - - - -
Price 6.00 10.30 12.10 13.50 0.00 0.00 0.00 -
P/RPS 1.01 3.42 1.01 1.50 0.00 0.00 0.00 -100.00%
P/EPS 23.61 83.00 27.09 35.56 0.00 0.00 0.00 -100.00%
EY 4.24 1.20 3.69 2.81 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 4.15 5.13 5.67 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 29/01/01 30/10/00 31/07/00 26/04/00 10/02/00 16/11/99 - -
Price 4.30 7.55 10.60 12.20 11.20 0.00 0.00 -
P/RPS 0.72 2.50 0.88 1.36 2.22 0.00 0.00 -100.00%
P/EPS 16.92 60.84 23.73 32.14 67.67 0.00 0.00 -100.00%
EY 5.91 1.64 4.21 3.11 1.48 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 3.04 4.49 5.13 4.41 0.00 0.00 -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

Post a Comment