[SURIA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 199.5%
YoY- 170.36%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 211,314 162,681 47,459 4,178 352 5,011 194,744 1.36%
PBT 67,732 61,181 5,326 22,949 10,127 5,085 73,448 -1.34%
Tax -20,955 -23,137 -2,066 -301 -1,750 -631 1,859 -
NP 46,777 38,044 3,260 22,648 8,377 4,454 75,307 -7.62%
-
NP to SH 46,908 37,304 3,260 22,648 8,377 4,454 73,239 -7.15%
-
Tax Rate 30.94% 37.82% 38.79% 1.31% 17.28% 12.41% -2.53% -
Total Cost 164,537 124,637 44,199 -18,470 -8,025 557 119,437 5.48%
-
Net Worth 876,789 395,465 358,538 342,663 320,864 329,061 341,551 17.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 33,964 11,358 - - - - - -
Div Payout % 72.41% 30.45% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 876,789 395,465 358,538 342,663 320,864 329,061 341,551 17.00%
NOSH 565,670 569,999 565,339 566,198 567,500 596,666 566,891 -0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.14% 23.39% 6.87% 542.08% 2,379.83% 88.88% 38.67% -
ROE 5.35% 9.43% 0.91% 6.61% 2.61% 1.35% 21.44% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.36 28.54 8.39 0.74 0.06 0.84 34.35 1.40%
EPS 8.29 6.54 0.58 4.00 1.48 0.75 12.92 -7.12%
DPS 6.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 0.6938 0.6342 0.6052 0.5654 0.5515 0.6025 17.04%
Adjusted Per Share Value based on latest NOSH - 566,198
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 61.11 47.04 13.72 1.21 0.10 1.45 56.31 1.37%
EPS 13.56 10.79 0.94 6.55 2.42 1.29 21.18 -7.15%
DPS 9.82 3.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5354 1.1436 1.0368 0.9909 0.9278 0.9515 0.9877 17.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.93 1.00 1.09 1.27 0.84 1.47 0.92 -
P/RPS 2.49 3.50 12.98 172.11 1,354.26 175.03 2.68 -1.21%
P/EPS 11.22 15.28 189.02 31.75 56.91 196.92 7.12 7.87%
EY 8.92 6.54 0.53 3.15 1.76 0.51 14.04 -7.27%
DY 6.45 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.44 1.72 2.10 1.49 2.67 1.53 -14.43%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/03/07 24/02/06 25/02/05 27/02/04 28/03/03 28/02/02 28/02/01 -
Price 1.34 1.06 1.06 1.39 0.84 1.36 0.85 -
P/RPS 3.59 3.71 12.63 188.37 1,354.26 161.94 2.47 6.42%
P/EPS 16.16 16.20 183.82 34.75 56.91 182.19 6.58 16.14%
EY 6.19 6.17 0.54 2.88 1.76 0.55 15.20 -13.89%
DY 4.48 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.53 1.67 2.30 1.49 2.47 1.41 -7.90%

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