[SURIA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.25%
YoY- 33.16%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 229,034 282,512 291,916 158,460 79,997 22,306 7,368 77.22%
PBT 42,946 44,728 76,682 56,818 32,863 -166 2,282 63.01%
Tax -1,018 -4,034 60,994 -16,264 -2,087 0 -620 8.60%
NP 41,928 40,694 137,676 40,554 30,776 -166 1,662 71.17%
-
NP to SH 41,522 40,102 136,438 40,606 30,493 -166 1,662 70.89%
-
Tax Rate 2.37% 9.02% -79.54% 28.62% 6.35% - 27.17% -
Total Cost 187,106 241,818 154,240 117,906 49,221 22,472 5,706 78.81%
-
Net Worth 648,094 617,389 495,777 411,731 385,696 501,983 314,062 12.82%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 28,330 - 11,335 - - -
Div Payout % - - 20.76% - 37.17% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 648,094 617,389 495,777 411,731 385,696 501,983 314,062 12.82%
NOSH 283,233 283,206 566,602 567,122 566,784 830,000 553,999 -10.56%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.31% 14.40% 47.16% 25.59% 38.47% -0.74% 22.56% -
ROE 6.41% 6.50% 27.52% 9.86% 7.91% -0.03% 0.53% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 80.86 99.75 51.52 27.94 14.11 2.69 1.33 98.17%
EPS 14.66 14.16 24.08 7.16 5.38 -0.02 0.30 91.09%
DPS 0.00 0.00 5.00 0.00 2.00 0.00 0.00 -
NAPS 2.2882 2.18 0.875 0.726 0.6805 0.6048 0.5669 26.15%
Adjusted Per Share Value based on latest NOSH - 568,103
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 66.22 81.69 84.41 45.82 23.13 6.45 2.13 77.23%
EPS 12.01 11.60 39.45 11.74 8.82 -0.05 0.48 70.93%
DPS 0.00 0.00 8.19 0.00 3.28 0.00 0.00 -
NAPS 1.8739 1.7852 1.4335 1.1905 1.1152 1.4515 0.9081 12.82%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.19 2.22 2.00 0.99 0.95 1.31 1.01 -
P/RPS 1.47 2.23 3.88 3.54 6.73 48.74 75.94 -48.15%
P/EPS 8.12 15.68 8.31 13.83 17.66 -6,550.00 336.67 -46.21%
EY 12.32 6.38 12.04 7.23 5.66 -0.02 0.30 85.63%
DY 0.00 0.00 2.50 0.00 2.11 0.00 0.00 -
P/NAPS 0.52 1.02 2.29 1.36 1.40 2.17 1.78 -18.52%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 26/08/08 17/08/07 05/09/06 09/08/05 30/08/04 29/08/03 -
Price 1.23 1.87 2.36 0.88 1.09 1.14 1.24 -
P/RPS 1.52 1.87 4.58 3.15 7.72 42.42 93.24 -49.61%
P/EPS 8.39 13.21 9.80 12.29 20.26 -5,700.00 413.33 -47.74%
EY 11.92 7.57 10.20 8.14 4.94 -0.02 0.24 91.61%
DY 0.00 0.00 2.12 0.00 1.83 0.00 0.00 -
P/NAPS 0.54 0.86 2.70 1.21 1.60 1.88 2.19 -20.79%

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