[SUIWAH] QoQ Quarter Result on 30-Nov-2001 [#2]

Announcement Date
25-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- -12.16%
YoY- -21.88%
View:
Show?
Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 68,229 82,372 82,653 72,119 55,755 54,662 74,282 -5.49%
PBT 2,971 995 4,935 2,869 2,851 -261 4,923 -28.52%
Tax -1,005 -995 -1,436 -991 -713 261 -1,053 -3.05%
NP 1,966 0 3,499 1,878 2,138 0 3,870 -36.25%
-
NP to SH 1,966 -1,584 3,499 1,878 2,138 -1,873 3,870 -36.25%
-
Tax Rate 33.83% 100.00% 29.10% 34.54% 25.01% - 21.39% -
Total Cost 66,263 82,372 79,154 70,241 53,617 54,662 70,412 -3.95%
-
Net Worth 57,799 55,786 58,994 55,692 51,415 49,231 52,352 6.80%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - 20 - - - 1,850 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 57,799 55,786 58,994 55,692 51,415 49,231 52,352 6.80%
NOSH 40,703 40,719 40,686 18,502 18,494 18,507 18,499 68.92%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 2.88% 0.00% 4.23% 2.60% 3.83% 0.00% 5.21% -
ROE 3.40% -2.84% 5.93% 3.37% 4.16% -3.80% 7.39% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 167.62 202.29 203.15 389.78 301.46 295.34 401.55 -44.05%
EPS 4.83 -3.89 8.60 10.15 11.56 -10.12 20.92 -62.26%
DPS 0.00 0.05 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.42 1.37 1.45 3.01 2.78 2.66 2.83 -36.77%
Adjusted Per Share Value based on latest NOSH - 18,502
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 111.85 135.04 135.50 118.23 91.40 89.61 121.77 -5.49%
EPS 3.22 -2.60 5.74 3.08 3.50 -3.07 6.34 -36.26%
DPS 0.00 0.03 0.00 0.00 0.00 3.03 0.00 -
NAPS 0.9475 0.9145 0.9671 0.913 0.8429 0.8071 0.8582 6.80%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 2.54 2.66 2.40 4.76 4.20 3.18 4.32 -
P/RPS 1.52 1.31 1.18 1.22 1.39 1.08 1.08 25.50%
P/EPS 52.59 -68.38 27.91 46.90 36.33 -31.42 20.65 86.17%
EY 1.90 -1.46 3.58 2.13 2.75 -3.18 4.84 -46.29%
DY 0.00 0.02 0.00 0.00 0.00 3.14 0.00 -
P/NAPS 1.79 1.94 1.66 1.58 1.51 1.20 1.53 10.99%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/10/02 30/07/02 29/04/02 25/01/02 29/11/01 09/08/01 23/04/01 -
Price 2.19 2.66 3.28 2.52 4.74 3.60 2.88 -
P/RPS 1.31 1.31 1.61 0.65 1.57 1.22 0.72 48.87%
P/EPS 45.34 -68.38 38.14 24.83 41.00 -35.57 13.77 120.84%
EY 2.21 -1.46 2.62 4.03 2.44 -2.81 7.26 -54.64%
DY 0.00 0.02 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 1.54 1.94 2.26 0.84 1.71 1.35 1.02 31.50%

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