[SURIA] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.58%
YoY- 232.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 290,626 187,042 141,631 25,220 4,335 161 58,636 30.55%
PBT 79,562 55,983 51,208 26,337 9,029 3,133 63,123 3.93%
Tax 21,542 -21,970 -14,878 -1,214 -1,467 -1,020 -614 -
NP 101,104 34,013 36,330 25,123 7,562 2,113 62,509 8.33%
-
NP to SH 99,817 33,740 36,040 25,123 7,562 2,113 62,509 8.10%
-
Tax Rate -27.08% 39.24% 29.05% 4.61% 16.25% 32.56% 0.97% -
Total Cost 189,522 153,029 105,301 97 -3,227 -1,952 -3,873 -
-
Net Worth 512,247 423,046 386,629 19,585,349 0 328,054 316,683 8.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 28,307 11,381 5,658 - - - - -
Div Payout % 28.36% 33.73% 15.70% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 512,247 423,046 386,629 19,585,349 0 328,054 316,683 8.34%
NOSH 565,894 566,555 565,000 31,950,000 539,999 593,333 574,117 -0.24%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 34.79% 18.18% 25.65% 99.62% 174.44% 1,312.42% 106.61% -
ROE 19.49% 7.98% 9.32% 0.13% 0.00% 0.64% 19.74% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 51.36 33.01 25.07 0.08 0.80 0.03 10.21 30.88%
EPS 17.64 5.96 6.38 0.08 1.40 0.36 10.89 8.36%
DPS 5.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.9052 0.7467 0.6843 0.613 0.00 0.5529 0.5516 8.60%
Adjusted Per Share Value based on latest NOSH - 31,950,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 84.03 54.08 40.95 7.29 1.25 0.05 16.95 30.56%
EPS 28.86 9.76 10.42 7.26 2.19 0.61 18.07 8.11%
DPS 8.18 3.29 1.64 0.00 0.00 0.00 0.00 -
NAPS 1.4811 1.2232 1.1179 56.6304 0.00 0.9486 0.9157 8.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 3.22 0.87 1.26 1.17 1.35 0.98 1.08 -
P/RPS 6.27 2.64 5.03 1,482.22 168.17 3,611.59 10.57 -8.33%
P/EPS 18.26 14.61 19.75 1,487.94 96.40 275.19 9.92 10.69%
EY 5.48 6.85 5.06 0.07 1.04 0.36 10.08 -9.65%
DY 1.55 2.30 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 1.17 1.84 1.91 0.00 1.77 1.96 10.45%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/10/07 28/11/06 21/11/05 30/11/04 28/11/03 28/11/02 29/11/01 -
Price 3.30 0.97 1.16 1.09 1.27 0.85 1.53 -
P/RPS 6.43 2.94 4.63 1,380.87 158.20 3,132.51 14.98 -13.14%
P/EPS 18.71 16.29 18.19 1,386.20 90.69 238.68 14.05 4.88%
EY 5.35 6.14 5.50 0.07 1.10 0.42 7.12 -4.64%
DY 1.52 2.06 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 1.30 1.70 1.78 0.00 1.54 2.77 4.70%

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