[SUIWAH] QoQ Cumulative Quarter Result on 31-Aug-2001 [#1]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-Aug-2001 [#1]
Profit Trend
QoQ- -68.08%
YoY- -6.88%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Cumulative Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 292,899 210,527 127,874 55,755 239,308 184,646 110,364 91.80%
PBT 11,650 10,655 5,720 2,851 10,855 11,116 6,193 52.44%
Tax -5,719 -3,140 -1,704 -713 -4,158 -2,546 -1,493 145.01%
NP 5,931 7,515 4,016 2,138 6,697 8,570 4,700 16.79%
-
NP to SH 5,931 7,515 4,016 2,138 6,697 8,570 4,700 16.79%
-
Tax Rate 49.09% 29.47% 29.79% 25.01% 38.30% 22.90% 24.11% -
Total Cost 286,968 203,012 123,858 53,617 232,611 176,076 105,664 94.77%
-
Net Worth 55,768 59,028 55,680 51,415 49,209 52,359 48,461 9.82%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 55,768 59,028 55,680 51,415 49,209 52,359 48,461 9.82%
NOSH 40,706 40,709 18,498 18,494 18,499 18,501 18,496 69.27%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 2.02% 3.57% 3.14% 3.83% 2.80% 4.64% 4.26% -
ROE 10.64% 12.73% 7.21% 4.16% 13.61% 16.37% 9.70% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 719.53 517.14 691.27 301.46 1,293.56 997.99 596.67 13.30%
EPS 14.57 18.46 21.71 11.56 36.20 46.32 25.41 -31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.45 3.01 2.78 2.66 2.83 2.62 -35.12%
Adjusted Per Share Value based on latest NOSH - 18,494
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 480.16 345.13 209.63 91.40 392.31 302.70 180.92 91.80%
EPS 9.72 12.32 6.58 3.50 10.98 14.05 7.70 16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9142 0.9677 0.9128 0.8429 0.8067 0.8584 0.7944 9.82%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 2.66 2.40 4.76 4.20 3.18 4.32 6.00 -
P/RPS 0.37 0.46 0.69 1.39 0.25 0.43 1.01 -48.83%
P/EPS 18.26 13.00 21.93 36.33 8.78 9.33 23.61 -15.75%
EY 5.48 7.69 4.56 2.75 11.38 10.72 4.24 18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.66 1.58 1.51 1.20 1.53 2.29 -10.47%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 30/07/02 29/04/02 25/01/02 29/11/01 09/08/01 23/04/01 29/01/01 -
Price 2.66 3.28 2.52 4.74 3.60 2.88 4.30 -
P/RPS 0.37 0.63 0.36 1.57 0.28 0.29 0.72 -35.86%
P/EPS 18.26 17.77 11.61 41.00 9.94 6.22 16.92 5.21%
EY 5.48 5.63 8.62 2.44 10.06 16.08 5.91 -4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.26 0.84 1.71 1.35 1.02 1.64 11.86%

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