[SURIA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.12%
YoY- 165.46%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 277,928 162,019 116,313 11,646 4,014 89 105,984 17.42%
PBT 77,664 54,262 40,738 21,724 9,603 3,715 63,896 3.30%
Tax 17,668 -27,216 -5,936 -174 -1,485 -801 -614 -
NP 95,332 27,046 34,802 21,550 8,118 2,914 63,282 7.06%
-
NP to SH 94,568 26,645 34,489 21,550 8,118 2,914 63,282 6.92%
-
Tax Rate -22.75% 50.16% 14.57% 0.80% 15.46% 21.56% 0.96% -
Total Cost 182,596 134,973 81,511 -9,904 -4,104 -2,825 42,702 27.38%
-
Net Worth 495,787 412,443 385,053 348,606 317,464 32,603,399 312,857 7.97%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 28,307 11,381 5,658 - - - - -
Div Payout % 29.93% 42.71% 16.41% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 495,787 412,443 385,053 348,606 317,464 32,603,399 312,857 7.97%
NOSH 566,614 568,103 565,839 576,400 559,999 590,000 569,142 -0.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 34.30% 16.69% 29.92% 185.04% 202.24% 3,274.16% 59.71% -
ROE 19.07% 6.46% 8.96% 6.18% 2.56% 0.01% 20.23% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 49.05 28.52 20.56 2.02 0.72 0.02 18.62 17.51%
EPS 16.69 4.69 6.10 3.74 1.45 0.49 11.12 6.99%
DPS 5.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.875 0.726 0.6805 0.6048 0.5669 55.26 0.5497 8.05%
Adjusted Per Share Value based on latest NOSH - 576,400
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 80.36 46.85 33.63 3.37 1.16 0.03 30.64 17.42%
EPS 27.34 7.70 9.97 6.23 2.35 0.84 18.30 6.91%
DPS 8.18 3.29 1.64 0.00 0.00 0.00 0.00 -
NAPS 1.4336 1.1926 1.1134 1.008 0.9179 94.2717 0.9046 7.97%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.00 0.99 0.95 1.31 1.01 1.26 1.32 -
P/RPS 4.08 3.47 4.62 64.84 140.91 8,352.81 7.09 -8.79%
P/EPS 11.98 21.11 15.59 35.04 69.67 255.11 11.87 0.15%
EY 8.35 4.74 6.42 2.85 1.44 0.39 8.42 -0.13%
DY 2.50 2.02 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.36 1.40 2.17 1.78 0.02 2.40 -0.77%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 05/09/06 09/08/05 30/08/04 29/08/03 29/08/02 19/10/01 -
Price 2.36 0.88 1.09 1.14 1.24 1.19 1.22 -
P/RPS 4.81 3.09 5.30 56.42 172.99 7,888.76 6.55 -5.01%
P/EPS 14.14 18.76 17.88 30.49 85.54 240.94 10.97 4.31%
EY 7.07 5.33 5.59 3.28 1.17 0.42 9.11 -4.13%
DY 2.12 2.27 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.21 1.60 1.88 2.19 0.02 2.22 3.31%

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