[SUIWAH] YoY Quarter Result on 28-Feb-2001 [#3]

Announcement Date
23-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
28-Feb-2001 [#3]
Profit Trend
QoQ- 60.98%
YoY- -2.3%
View:
Show?
Quarter Result
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 95,700 85,388 82,653 74,282 73,006 0 -100.00%
PBT 7,667 5,428 4,935 4,923 5,214 0 -100.00%
Tax -3,105 -1,739 -1,436 -1,053 -1,253 0 -100.00%
NP 4,562 3,689 3,499 3,870 3,961 0 -100.00%
-
NP to SH 4,562 3,689 3,499 3,870 3,961 0 -100.00%
-
Tax Rate 40.50% 32.04% 29.10% 21.39% 24.03% - -
Total Cost 91,138 81,699 79,154 70,412 69,045 0 -100.00%
-
Net Worth 71,624 64,334 58,994 52,352 44,031 0 -100.00%
Dividend
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 71,624 64,334 58,994 52,352 44,031 0 -100.00%
NOSH 40,695 40,718 40,686 18,499 18,500 0 -100.00%
Ratio Analysis
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 4.77% 4.32% 4.23% 5.21% 5.43% 0.00% -
ROE 6.37% 5.73% 5.93% 7.39% 9.00% 0.00% -
Per Share
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 235.16 209.70 203.15 401.55 394.61 0.00 -100.00%
EPS 11.21 9.06 8.60 20.92 21.41 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.58 1.45 2.83 2.38 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,499
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 156.89 139.98 135.50 121.77 119.68 0.00 -100.00%
EPS 7.48 6.05 5.74 6.34 6.49 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1742 1.0547 0.9671 0.8582 0.7218 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 3.74 2.07 2.40 4.32 13.50 0.00 -
P/RPS 1.59 0.99 1.18 1.08 3.42 0.00 -100.00%
P/EPS 33.36 22.85 27.91 20.65 63.05 0.00 -100.00%
EY 3.00 4.38 3.58 4.84 1.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.31 1.66 1.53 5.67 0.00 -100.00%
Price Multiplier on Announcement Date
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 15/04/04 28/04/03 29/04/02 23/04/01 26/04/00 - -
Price 3.34 1.80 3.28 2.88 12.20 0.00 -
P/RPS 1.42 0.86 1.61 0.72 3.09 0.00 -100.00%
P/EPS 29.79 19.87 38.14 13.77 56.98 0.00 -100.00%
EY 3.36 5.03 2.62 7.26 1.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.14 2.26 1.02 5.13 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