[SURIA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 74.65%
YoY- 60.04%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 164,778 162,681 141,631 116,313 82,818 47,459 25,220 249.89%
PBT 58,011 61,181 51,208 40,738 24,503 5,326 26,337 69.37%
Tax -24,361 -23,137 -14,878 -5,936 -4,756 -2,066 -1,214 639.79%
NP 33,650 38,044 36,330 34,802 19,747 3,260 25,123 21.53%
-
NP to SH 32,943 37,304 36,040 34,489 19,747 3,260 25,123 19.82%
-
Tax Rate 41.99% 37.82% 29.05% 14.57% 19.41% 38.79% 4.61% -
Total Cost 131,128 124,637 105,301 81,511 63,071 44,199 97 12179.77%
-
Net Worth 406,369 395,465 386,629 385,053 374,480 358,538 19,585,349 -92.46%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 11,358 11,358 5,658 5,658 - - - -
Div Payout % 34.48% 30.45% 15.70% 16.41% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 406,369 395,465 386,629 385,053 374,480 358,538 19,585,349 -92.46%
NOSH 564,402 569,999 565,000 565,839 567,394 565,339 31,950,000 -93.23%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 20.42% 23.39% 25.65% 29.92% 23.84% 6.87% 99.62% -
ROE 8.11% 9.43% 9.32% 8.96% 5.27% 0.91% 0.13% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 29.20 28.54 25.07 20.56 14.60 8.39 0.08 5025.74%
EPS 5.84 6.54 6.38 6.10 3.48 0.58 0.08 1651.26%
DPS 2.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.72 0.6938 0.6843 0.6805 0.66 0.6342 0.613 11.33%
Adjusted Per Share Value based on latest NOSH - 565,839
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.65 47.04 40.96 33.63 23.95 13.72 7.29 249.98%
EPS 9.53 10.79 10.42 9.97 5.71 0.94 7.26 19.90%
DPS 3.28 3.28 1.64 1.64 0.00 0.00 0.00 -
NAPS 1.1751 1.1436 1.118 1.1134 1.0829 1.0368 56.6344 -92.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.07 1.00 1.26 0.95 0.95 1.09 1.17 -
P/RPS 3.66 3.50 5.03 4.62 6.51 12.98 1,482.22 -98.17%
P/EPS 18.33 15.28 19.75 15.59 27.30 189.02 1,487.94 -94.68%
EY 5.45 6.54 5.06 6.42 3.66 0.53 0.07 1728.17%
DY 1.87 2.00 0.79 1.05 0.00 0.00 0.00 -
P/NAPS 1.49 1.44 1.84 1.40 1.44 1.72 1.91 -15.27%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 21/11/05 09/08/05 30/05/05 25/02/05 30/11/04 -
Price 1.04 1.06 1.16 1.09 0.77 1.06 1.09 -
P/RPS 3.56 3.71 4.63 5.30 5.28 12.63 1,380.87 -98.12%
P/EPS 17.82 16.20 18.19 17.88 22.12 183.82 1,386.20 -94.52%
EY 5.61 6.17 5.50 5.59 4.52 0.54 0.07 1763.81%
DY 1.92 1.89 0.86 0.92 0.00 0.00 0.00 -
P/NAPS 1.44 1.53 1.70 1.60 1.17 1.67 1.78 -13.18%

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