[SUIWAH] QoQ TTM Result on 31-May-2000 [#4]

Announcement Date
31-Jul-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
31-May-2000 [#4]
Profit Trend
QoQ- 17.66%
YoY--%
View:
Show?
TTM Result
28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Revenue 240,021 238,745 233,843 221,872 166,497 93,491 43,816 -1.71%
PBT 12,976 13,267 12,207 11,378 9,518 4,304 2,156 -1.80%
Tax -3,166 -3,366 -3,195 -3,115 -2,495 -1,242 -609 -1.65%
NP 9,810 9,901 9,012 8,263 7,023 3,062 1,547 -1.85%
-
NP to SH 9,810 9,901 9,012 8,263 7,023 3,062 1,547 -1.85%
-
Tax Rate 24.40% 25.37% 26.17% 27.38% 26.21% 28.86% 28.25% -
Total Cost 230,211 228,844 224,831 213,609 159,474 90,429 42,269 -1.70%
-
Net Worth 52,352 48,487 45,882 43,677 44,031 46,985 45,521 -0.14%
Dividend
28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Div 1,850 1,850 1,850 1,850 - - - -100.00%
Div Payout % 18.87% 18.69% 20.54% 22.40% - - - -
Equity
28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Net Worth 52,352 48,487 45,882 43,677 44,031 46,985 45,521 -0.14%
NOSH 18,499 18,506 18,501 18,507 18,500 18,498 18,504 0.00%
Ratio Analysis
28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
NP Margin 4.09% 4.15% 3.85% 3.72% 4.22% 3.28% 3.53% -
ROE 18.74% 20.42% 19.64% 18.92% 15.95% 6.52% 3.40% -
Per Share
28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
RPS 1,297.48 1,290.06 1,263.93 1,198.82 899.95 505.41 236.78 -1.71%
EPS 53.03 53.50 48.71 44.65 37.96 16.55 8.36 -1.85%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.83 2.62 2.48 2.36 2.38 2.54 2.46 -0.14%
Adjusted Per Share Value based on latest NOSH - 18,507
28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
RPS 393.48 391.39 383.35 363.72 272.95 153.26 71.83 -1.71%
EPS 16.08 16.23 14.77 13.55 11.51 5.02 2.54 -1.85%
DPS 3.03 3.03 3.03 3.03 0.00 0.00 0.00 -100.00%
NAPS 0.8582 0.7949 0.7522 0.716 0.7218 0.7703 0.7463 -0.14%
Price Multiplier on Financial Quarter End Date
28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Date 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 - - -
Price 4.32 6.00 10.30 12.10 13.50 0.00 0.00 -
P/RPS 0.33 0.47 0.81 1.01 1.50 0.00 0.00 -100.00%
P/EPS 8.15 11.21 21.15 27.10 35.56 0.00 0.00 -100.00%
EY 12.28 8.92 4.73 3.69 2.81 0.00 0.00 -100.00%
DY 2.31 1.67 0.97 0.83 0.00 0.00 0.00 -100.00%
P/NAPS 1.53 2.29 4.15 5.13 5.67 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Date 23/04/01 29/01/01 30/10/00 31/07/00 - - - -
Price 2.88 4.30 7.55 10.60 0.00 0.00 0.00 -
P/RPS 0.22 0.33 0.60 0.88 0.00 0.00 0.00 -100.00%
P/EPS 5.43 8.04 15.50 23.74 0.00 0.00 0.00 -100.00%
EY 18.41 12.44 6.45 4.21 0.00 0.00 0.00 -100.00%
DY 3.47 2.33 1.32 0.94 0.00 0.00 0.00 -100.00%
P/NAPS 1.02 1.64 3.04 4.49 0.00 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