[SUIWAH] YoY TTM Result on 31-May-2001 [#4]

Announcement Date
09-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
31-May-2001 [#4]
Profit Trend
QoQ- -31.73%
YoY- -18.95%
View:
Show?
TTM Result
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Revenue 350,854 303,617 292,899 239,308 221,872 0 -100.00%
PBT 21,558 14,782 11,650 10,855 11,378 0 -100.00%
Tax -9,240 -6,533 -5,719 -2,285 -3,115 0 -100.00%
NP 12,318 8,249 5,931 8,570 8,263 0 -100.00%
-
NP to SH 12,318 8,249 5,931 6,697 8,263 0 -100.00%
-
Tax Rate 42.86% 44.20% 49.09% 21.05% 27.38% - -
Total Cost 338,536 295,368 286,968 230,738 213,609 0 -100.00%
-
Net Worth 74,928 41,999 55,786 49,231 43,677 0 -100.00%
Dividend
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Div - - - 1,850 1,850 - -
Div Payout % - - - 27.64% 22.40% - -
Equity
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Net Worth 74,928 41,999 55,786 49,231 43,677 0 -100.00%
NOSH 40,722 41,999 40,719 18,507 18,507 0 -100.00%
Ratio Analysis
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
NP Margin 3.51% 2.72% 2.02% 3.58% 3.72% 0.00% -
ROE 16.44% 19.64% 10.63% 13.60% 18.92% 0.00% -
Per Share
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 861.58 722.90 719.30 1,293.00 1,198.82 0.00 -100.00%
EPS 30.25 19.64 14.57 36.18 44.65 0.00 -100.00%
DPS 0.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 1.84 1.00 1.37 2.66 2.36 2.38 0.27%
Adjusted Per Share Value based on latest NOSH - 18,507
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 575.17 497.73 480.16 392.31 363.72 0.00 -100.00%
EPS 20.19 13.52 9.72 10.98 13.55 0.00 -100.00%
DPS 0.00 0.00 0.00 3.03 3.03 0.00 -
NAPS 1.2283 0.6885 0.9145 0.8071 0.716 2.38 0.69%
Price Multiplier on Financial Quarter End Date
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 3.04 2.04 2.66 3.18 12.10 0.00 -
P/RPS 0.35 0.28 0.37 0.25 1.01 0.00 -100.00%
P/EPS 10.05 10.39 18.26 8.79 27.10 0.00 -100.00%
EY 9.95 9.63 5.48 11.38 3.69 0.00 -100.00%
DY 0.00 0.00 0.00 3.14 0.83 0.00 -
P/NAPS 1.65 2.04 1.94 1.20 5.13 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 30/07/04 30/07/03 30/07/02 09/08/01 31/07/00 - -
Price 3.06 2.50 2.66 3.60 10.60 0.00 -
P/RPS 0.36 0.35 0.37 0.28 0.88 0.00 -100.00%
P/EPS 10.12 12.73 18.26 9.95 23.74 0.00 -100.00%
EY 9.89 7.86 5.48 10.05 4.21 0.00 -100.00%
DY 0.00 0.00 0.00 2.78 0.94 0.00 -
P/NAPS 1.66 2.50 1.94 1.35 4.49 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