[SUIWAH] YoY Annualized Quarter Result on 31-Aug-2001 [#1]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-Aug-2001 [#1]
Profit Trend
QoQ- 27.7%
YoY- -6.88%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 31/08/98 CAGR
Revenue 404,108 313,660 272,916 223,020 223,148 175,264 0 -100.00%
PBT 31,440 15,028 11,884 11,404 11,940 8,624 0 -100.00%
Tax -10,196 -6,012 -4,020 -2,852 -2,756 -2,436 0 -100.00%
NP 21,244 9,016 7,864 8,552 9,184 6,188 0 -100.00%
-
NP to SH 21,244 9,016 7,864 8,552 9,184 6,188 0 -100.00%
-
Tax Rate 32.43% 40.01% 33.83% 25.01% 23.08% 28.25% - -
Total Cost 382,864 304,644 265,052 214,468 213,964 169,076 0 -100.00%
-
Net Worth 92,116 66,318 57,799 51,415 45,882 45,521 0 -100.00%
Dividend
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 31/08/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 31/08/98 CAGR
Net Worth 92,116 66,318 57,799 51,415 45,882 45,521 0 -100.00%
NOSH 44,074 40,685 40,703 18,494 18,501 18,504 0 -100.00%
Ratio Analysis
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 31/08/98 CAGR
NP Margin 5.26% 2.87% 2.88% 3.83% 4.12% 3.53% 0.00% -
ROE 23.06% 13.60% 13.61% 16.63% 20.02% 13.59% 0.00% -
Per Share
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 31/08/98 CAGR
RPS 916.87 770.93 670.49 1,205.85 1,206.13 947.13 0.00 -100.00%
EPS 48.20 22.16 19.32 46.24 49.64 33.44 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.63 1.42 2.78 2.48 2.46 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,494
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 31/08/98 CAGR
RPS 662.47 514.20 447.40 365.61 365.82 287.32 0.00 -100.00%
EPS 34.83 14.78 12.89 14.02 15.06 10.14 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5101 1.0872 0.9475 0.8429 0.7522 0.7463 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 31/08/98 CAGR
Date 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 - - -
Price 3.04 2.56 2.54 4.20 10.30 0.00 0.00 -
P/RPS 0.33 0.33 0.38 0.35 0.85 0.00 0.00 -100.00%
P/EPS 6.31 11.55 13.15 9.08 20.75 0.00 0.00 -100.00%
EY 15.86 8.66 7.61 11.01 4.82 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.57 1.79 1.51 4.15 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 31/08/98 CAGR
Date 27/10/04 30/10/03 30/10/02 29/11/01 30/10/00 16/11/99 - -
Price 3.28 2.78 2.19 4.74 7.55 0.00 0.00 -
P/RPS 0.36 0.36 0.33 0.39 0.63 0.00 0.00 -100.00%
P/EPS 6.80 12.55 11.34 10.25 15.21 0.00 0.00 -100.00%
EY 14.70 7.97 8.82 9.76 6.57 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.71 1.54 1.71 3.04 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