[SUIWAH] QoQ TTM 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- -2.36%
YoY- -27.44%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
TTM Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 292,899 265,189 256,818 239,276 239,308 240,021 238,745 14.61%
PBT 11,650 10,394 10,382 10,721 10,855 12,976 13,267 -8.30%
Tax -5,719 -2,879 -2,496 -2,309 -2,285 -3,166 -3,366 42.43%
NP 5,931 7,515 7,886 8,412 8,570 9,810 9,901 -28.96%
-
NP to SH 5,931 5,642 6,013 6,539 6,697 9,810 9,901 -28.96%
-
Tax Rate 49.09% 27.70% 24.04% 21.54% 21.05% 24.40% 25.37% -
Total Cost 286,968 257,674 248,932 230,864 230,738 230,211 228,844 16.30%
-
Net Worth 55,786 58,994 55,692 51,415 49,231 52,352 48,487 9.80%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div - 1,850 1,850 1,850 1,850 1,850 1,850 -
Div Payout % - 32.80% 30.78% 28.30% 27.64% 18.87% 18.69% -
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 55,786 58,994 55,692 51,415 49,231 52,352 48,487 9.80%
NOSH 40,719 40,686 18,502 18,494 18,507 18,499 18,506 69.25%
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% 2.83% 3.07% 3.52% 3.58% 4.09% 4.15% -
ROE 10.63% 9.56% 10.80% 12.72% 13.60% 18.74% 20.42% -
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 719.30 651.79 1,388.02 1,293.75 1,293.00 1,297.48 1,290.06 -32.28%
EPS 14.57 13.87 32.50 35.36 36.18 53.03 53.50 -58.01%
DPS 0.00 4.55 10.00 10.00 10.00 10.00 10.00 -
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 480.16 434.74 421.01 392.26 392.31 393.48 391.39 14.61%
EPS 9.72 9.25 9.86 10.72 10.98 16.08 16.23 -28.97%
DPS 0.00 3.03 3.03 3.03 3.03 3.03 3.03 -
NAPS 0.9145 0.9671 0.913 0.8429 0.8071 0.8582 0.7949 9.80%
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 0.37 0.34 0.32 0.25 0.33 0.47 -14.75%
P/EPS 18.26 17.31 14.65 11.88 8.79 8.15 11.21 38.48%
EY 5.48 5.78 6.83 8.42 11.38 12.28 8.92 -27.75%
DY 0.00 1.90 2.10 2.38 3.14 2.31 1.67 -
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 0.50 0.18 0.37 0.28 0.22 0.33 7.93%
P/EPS 18.26 23.65 7.75 13.41 9.95 5.43 8.04 72.86%
EY 5.48 4.23 12.90 7.46 10.05 18.41 12.44 -42.13%
DY 0.00 1.39 3.97 2.11 2.78 3.47 2.33 -
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