[SURIA] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -22.35%
YoY- 61.54%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 261,711 252,350 258,659 305,541 277,928 162,019 116,313 14.46%
PBT 70,334 76,626 40,633 55,495 77,664 54,262 40,738 9.52%
Tax -27,752 -2,952 -2,121 98,547 17,668 -27,216 -5,936 29.29%
NP 42,582 73,674 38,512 154,042 95,332 27,046 34,802 3.41%
-
NP to SH 42,229 73,196 38,132 152,763 94,568 26,645 34,489 3.43%
-
Tax Rate 39.46% 3.85% 5.22% -177.58% -22.75% 50.16% 14.57% -
Total Cost 219,129 178,676 220,147 151,499 182,596 134,973 81,511 17.90%
-
Net Worth 745,211 708,761 648,077 617,002 495,787 412,443 385,053 11.62%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 14,220 13,456 8,472 33,998 28,307 11,381 5,658 16.59%
Div Payout % 33.67% 18.38% 22.22% 22.26% 29.93% 42.71% 16.41% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 745,211 708,761 648,077 617,002 495,787 412,443 385,053 11.62%
NOSH 283,177 283,141 283,225 283,028 566,614 568,103 565,839 -10.89%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.27% 29.20% 14.89% 50.42% 34.30% 16.69% 29.92% -
ROE 5.67% 10.33% 5.88% 24.76% 19.07% 6.46% 8.96% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 92.42 89.12 91.33 107.95 49.05 28.52 20.56 28.45%
EPS 14.91 25.85 13.46 53.97 16.69 4.69 6.10 16.05%
DPS 5.00 4.75 3.00 12.01 5.00 2.00 1.00 30.75%
NAPS 2.6316 2.5032 2.2882 2.18 0.875 0.726 0.6805 25.27%
Adjusted Per Share Value based on latest NOSH - 283,028
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 75.68 72.97 74.80 88.35 80.37 46.85 33.63 14.46%
EPS 12.21 21.17 11.03 44.17 27.35 7.70 9.97 3.43%
DPS 4.11 3.89 2.45 9.83 8.19 3.29 1.64 16.53%
NAPS 2.1549 2.0495 1.874 1.7842 1.4337 1.1926 1.1134 11.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.77 1.41 1.19 2.22 2.00 0.99 0.95 -
P/RPS 1.92 1.58 1.30 2.06 4.08 3.47 4.62 -13.60%
P/EPS 11.87 5.45 8.84 4.11 11.98 21.11 15.59 -4.43%
EY 8.43 18.33 11.31 24.31 8.35 4.74 6.42 4.64%
DY 2.82 3.37 2.52 5.41 2.50 2.02 1.05 17.89%
P/NAPS 0.67 0.56 0.52 1.02 2.29 1.36 1.40 -11.55%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 30/07/10 17/08/09 26/08/08 17/08/07 05/09/06 09/08/05 -
Price 1.60 1.60 1.23 1.87 2.36 0.88 1.09 -
P/RPS 1.73 1.80 1.35 1.73 4.81 3.09 5.30 -17.01%
P/EPS 10.73 6.19 9.14 3.46 14.14 18.76 17.88 -8.15%
EY 9.32 16.16 10.95 28.86 7.07 5.33 5.59 8.88%
DY 3.13 2.97 2.44 6.42 2.12 2.27 0.92 22.62%
P/NAPS 0.61 0.64 0.54 0.86 2.70 1.21 1.60 -14.84%

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