[SURIA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 384.58%
YoY- 236.0%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 122,070 114,517 141,256 145,958 79,230 79,997 11,153 48.97%
PBT 38,195 21,473 22,364 38,341 28,409 32,863 -83 -
Tax -275 -509 -2,017 30,497 -8,132 -2,087 0 -
NP 37,920 20,964 20,347 68,838 20,277 30,776 -83 -
-
NP to SH 37,831 20,761 20,051 68,219 20,303 30,493 -83 -
-
Tax Rate 0.72% 2.37% 9.02% -79.54% 28.62% 6.35% - -
Total Cost 84,150 93,553 120,909 77,120 58,953 49,221 11,236 39.85%
-
Net Worth 709,088 648,094 617,389 495,777 411,731 385,696 501,983 5.92%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,790 - - 14,165 - 11,335 - -
Div Payout % 20.59% - - 20.76% - 37.17% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 709,088 648,094 617,389 495,777 411,731 385,696 501,983 5.92%
NOSH 283,272 283,233 283,206 566,602 567,122 566,784 830,000 -16.39%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 31.06% 18.31% 14.40% 47.16% 25.59% 38.47% -0.74% -
ROE 5.34% 3.20% 3.25% 13.76% 4.93% 7.91% -0.02% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 43.09 40.43 49.88 25.76 13.97 14.11 1.34 78.27%
EPS 13.35 7.33 7.08 12.04 3.58 5.38 -0.01 -
DPS 2.75 0.00 0.00 2.50 0.00 2.00 0.00 -
NAPS 2.5032 2.2882 2.18 0.875 0.726 0.6805 0.6048 26.69%
Adjusted Per Share Value based on latest NOSH - 566,614
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.30 33.11 40.85 42.21 22.91 23.13 3.23 48.94%
EPS 10.94 6.00 5.80 19.73 5.87 8.82 -0.02 -
DPS 2.25 0.00 0.00 4.10 0.00 3.28 0.00 -
NAPS 2.0505 1.8741 1.7853 1.4336 1.1906 1.1153 1.4516 5.92%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.41 1.19 2.22 2.00 0.99 0.95 1.31 -
P/RPS 3.27 2.94 4.45 7.76 7.09 6.73 97.49 -43.19%
P/EPS 10.56 16.23 31.36 16.61 27.65 17.66 -13,100.00 -
EY 9.47 6.16 3.19 6.02 3.62 5.66 -0.01 -
DY 1.95 0.00 0.00 1.25 0.00 2.11 0.00 -
P/NAPS 0.56 0.52 1.02 2.29 1.36 1.40 2.17 -20.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/07/10 17/08/09 26/08/08 17/08/07 05/09/06 09/08/05 30/08/04 -
Price 1.60 1.23 1.87 2.36 0.88 1.09 1.14 -
P/RPS 3.71 3.04 3.75 9.16 6.30 7.72 84.84 -40.63%
P/EPS 11.98 16.78 26.41 19.60 24.58 20.26 -11,400.00 -
EY 8.35 5.96 3.79 5.10 4.07 4.94 -0.01 -
DY 1.72 0.00 0.00 1.06 0.00 1.83 0.00 -
P/NAPS 0.64 0.54 0.86 2.70 1.21 1.60 1.88 -16.43%

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