[SUIWAH] QoQ Cumulative Quarter Result on 31-Aug-2003 [#1]

Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- -72.68%
YoY- 14.65%
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 350,854 257,754 162,054 78,415 303,617 228,649 143,261 81.59%
PBT 21,558 15,809 8,142 3,757 14,782 13,212 7,784 97.09%
Tax -9,240 -6,423 -3,318 -1,503 -6,533 -4,986 -3,247 100.68%
NP 12,318 9,386 4,824 2,254 8,249 8,226 4,537 94.49%
-
NP to SH 12,318 9,386 4,824 2,254 8,249 8,226 4,537 94.49%
-
Tax Rate 42.86% 40.63% 40.75% 40.01% 44.20% 37.74% 41.71% -
Total Cost 338,536 248,368 157,230 76,161 295,368 220,423 138,724 81.16%
-
Net Worth 74,876 71,636 66,762 66,318 63,909 64,311 60,630 15.09%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 20 - - - 20 - - -
Div Payout % 0.17% - - - 0.25% - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 74,876 71,636 66,762 66,318 63,909 64,311 60,630 15.09%
NOSH 40,693 40,702 40,708 40,685 40,706 40,703 40,691 0.00%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 3.51% 3.64% 2.98% 2.87% 2.72% 3.60% 3.17% -
ROE 16.45% 13.10% 7.23% 3.40% 12.91% 12.79% 7.48% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 862.18 633.26 398.08 192.73 745.86 561.74 352.06 81.58%
EPS 30.27 23.06 11.85 5.54 20.27 20.21 11.15 94.48%
DPS 0.05 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.84 1.76 1.64 1.63 1.57 1.58 1.49 15.08%
Adjusted Per Share Value based on latest NOSH - 40,685
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 575.17 422.55 265.66 128.55 497.73 374.83 234.85 81.59%
EPS 20.19 15.39 7.91 3.70 13.52 13.49 7.44 94.43%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.2275 1.1744 1.0945 1.0872 1.0477 1.0543 0.9939 15.09%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 3.04 3.74 3.24 2.56 2.04 2.07 2.15 -
P/RPS 0.35 0.59 0.81 1.33 0.27 0.37 0.61 -30.92%
P/EPS 10.04 16.22 27.34 46.21 10.07 10.24 19.28 -35.24%
EY 9.96 6.17 3.66 2.16 9.93 9.76 5.19 54.36%
DY 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.65 2.13 1.98 1.57 1.30 1.31 1.44 9.49%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/07/04 15/04/04 15/01/04 30/10/03 30/07/03 28/04/03 27/01/03 -
Price 3.06 3.34 3.68 2.78 2.50 1.80 2.07 -
P/RPS 0.35 0.53 0.92 1.44 0.34 0.32 0.59 -29.37%
P/EPS 10.11 14.48 31.05 50.18 12.34 8.91 18.57 -33.30%
EY 9.89 6.90 3.22 1.99 8.11 11.23 5.39 49.82%
DY 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.66 1.90 2.24 1.71 1.59 1.14 1.39 12.55%

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