[SUIWAH] YoY Quarter Result on 31-Aug-2003 [#1]

Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 9700.0%
YoY- 14.65%
View:
Show?
Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 84,953 99,134 101,027 78,415 68,229 55,755 55,787 7.25%
PBT 852 6,100 7,860 3,757 2,971 2,851 2,985 -18.84%
Tax -576 -893 -2,549 -1,503 -1,005 -713 -689 -2.94%
NP 276 5,207 5,311 2,254 1,966 2,138 2,296 -29.73%
-
NP to SH 281 5,216 5,311 2,254 1,966 2,138 2,296 -29.52%
-
Tax Rate 67.61% 14.64% 32.43% 40.01% 33.83% 25.01% 23.08% -
Total Cost 84,677 93,927 95,716 76,161 66,263 53,617 53,491 7.95%
-
Net Worth 150,273 129,181 92,116 66,318 57,799 51,415 45,882 21.85%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 150,273 129,181 92,116 66,318 57,799 51,415 45,882 21.85%
NOSH 61,086 60,934 44,074 40,685 40,703 18,494 18,501 22.01%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 0.32% 5.25% 5.26% 2.87% 2.88% 3.83% 4.12% -
ROE 0.19% 4.04% 5.77% 3.40% 3.40% 4.16% 5.00% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 139.07 162.69 229.22 192.73 167.62 301.46 301.53 -12.09%
EPS 0.46 8.56 12.05 5.54 4.83 11.56 12.41 -42.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.12 2.09 1.63 1.42 2.78 2.48 -0.13%
Adjusted Per Share Value based on latest NOSH - 40,685
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 139.27 162.51 165.62 128.55 111.85 91.40 91.45 7.25%
EPS 0.46 8.55 8.71 3.70 3.22 3.50 3.76 -29.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4635 2.1177 1.5101 1.0872 0.9475 0.8429 0.7522 21.85%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 2.00 2.59 3.04 2.56 2.54 4.20 10.30 -
P/RPS 1.44 1.59 1.33 1.33 1.52 1.39 3.42 -13.41%
P/EPS 434.78 30.26 25.23 46.21 52.59 36.33 83.00 31.76%
EY 0.23 3.31 3.96 2.16 1.90 2.75 1.20 -24.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.22 1.45 1.57 1.79 1.51 4.15 -23.82%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 28/10/05 27/10/04 30/10/03 30/10/02 29/11/01 30/10/00 -
Price 1.88 2.30 3.28 2.78 2.19 4.74 7.55 -
P/RPS 1.35 1.41 1.43 1.44 1.31 1.57 2.50 -9.75%
P/EPS 408.70 26.87 27.22 50.18 45.34 41.00 60.84 37.34%
EY 0.24 3.72 3.67 1.99 2.21 2.44 1.64 -27.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.08 1.57 1.71 1.54 1.71 3.04 -20.62%

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