[SURIA] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 125.79%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 285,398 310,243 211,445 157,728 71,952 604 352 205.05%
PBT 41,524 71,472 69,462 59,105 23,457 22,801 10,126 26.48%
Tax -3,629 131,061 -22,549 -22,153 -7,091 -301 -1,749 12.92%
NP 37,895 202,533 46,913 36,952 16,366 22,500 8,377 28.57%
-
NP to SH 37,422 200,931 46,902 36,952 16,366 22,500 8,377 28.30%
-
Tax Rate 8.74% -183.37% 32.46% 37.48% 30.23% 1.32% 17.27% -
Total Cost 247,503 107,710 164,532 120,776 55,586 -21,896 -8,025 -
-
Net Worth 633,822 628,971 878,108 393,210 359,454 342,997 319,451 12.08%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 8,498 33,998 28,326 5,667 - - - -
Div Payout % 22.71% 16.92% 60.39% 15.34% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 633,822 628,971 878,108 393,210 359,454 342,997 319,451 12.08%
NOSH 283,285 283,320 566,521 566,748 566,784 566,750 565,000 -10.85%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.28% 65.28% 22.19% 23.43% 22.75% 3,725.17% 2,379.83% -
ROE 5.90% 31.95% 5.34% 9.40% 4.55% 6.56% 2.62% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 100.75 109.50 37.32 27.83 12.69 0.11 0.06 244.36%
EPS 13.21 70.92 16.55 6.52 2.89 3.97 1.48 43.97%
DPS 3.00 12.00 5.00 1.00 0.00 0.00 0.00 -
NAPS 2.2374 2.22 1.55 0.6938 0.6342 0.6052 0.5654 25.74%
Adjusted Per Share Value based on latest NOSH - 569,999
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 82.52 89.71 61.14 45.61 20.80 0.17 0.10 205.94%
EPS 10.82 58.10 13.56 10.68 4.73 6.51 2.42 28.32%
DPS 2.46 9.83 8.19 1.64 0.00 0.00 0.00 -
NAPS 1.8327 1.8187 2.539 1.137 1.0394 0.9918 0.9237 12.08%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.83 3.40 0.93 1.00 1.09 1.27 0.84 -
P/RPS 0.82 3.10 2.49 3.59 8.59 1,191.68 1,348.30 -70.85%
P/EPS 6.28 4.79 11.23 15.34 37.75 31.99 56.66 -30.66%
EY 15.92 20.86 8.90 6.52 2.65 3.13 1.77 44.16%
DY 3.61 3.53 5.38 1.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.53 0.60 1.44 1.72 2.10 1.49 -20.70%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 26/02/08 05/03/07 24/02/06 09/08/05 27/02/04 28/03/03 -
Price 0.76 2.56 1.34 1.06 1.09 1.39 0.84 -
P/RPS 0.75 2.34 3.59 3.81 8.59 1,304.28 1,348.30 -71.28%
P/EPS 5.75 3.61 16.19 16.26 37.75 35.01 56.66 -31.67%
EY 17.38 27.70 6.18 6.15 2.65 2.86 1.77 46.28%
DY 3.95 4.69 3.73 0.94 0.00 0.00 0.00 -
P/NAPS 0.34 1.15 0.86 1.53 1.72 2.30 1.49 -21.81%

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