[SURIA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -15.18%
YoY- 125.79%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 191,389 158,460 157,312 157,728 161,826 79,997 37,231 197.56%
PBT 59,960 56,818 57,928 59,105 60,620 32,863 17,652 125.79%
Tax -17,425 -16,264 -16,388 -22,153 -17,053 -2,087 -2,873 232.21%
NP 42,534 40,554 41,540 36,952 43,566 30,776 14,779 102.20%
-
NP to SH 42,769 40,606 41,540 36,952 43,566 30,493 14,779 102.94%
-
Tax Rate 29.06% 28.62% 28.29% 37.48% 28.13% 6.35% 16.28% -
Total Cost 148,854 117,906 115,772 120,776 118,260 49,221 22,452 252.50%
-
Net Worth 423,178 411,731 406,369 393,210 387,513 385,696 397,176 4.31%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,667 7,550 11,335 - -
Div Payout % - - - 15.34% 17.33% 37.17% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 423,178 411,731 406,369 393,210 387,513 385,696 397,176 4.31%
NOSH 566,731 567,122 564,402 566,748 566,291 566,784 567,394 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.22% 25.59% 26.41% 23.43% 26.92% 38.47% 39.70% -
ROE 10.11% 9.86% 10.22% 9.40% 11.24% 7.91% 3.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.77 27.94 27.87 27.83 28.58 14.11 6.56 197.84%
EPS 7.55 7.16 7.36 6.52 7.69 5.38 2.60 103.40%
DPS 0.00 0.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.7467 0.726 0.72 0.6938 0.6843 0.6805 0.70 4.39%
Adjusted Per Share Value based on latest NOSH - 569,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 55.34 45.82 45.49 45.61 46.79 23.13 10.77 197.47%
EPS 12.37 11.74 12.01 10.68 12.60 8.82 4.27 103.08%
DPS 0.00 0.00 0.00 1.64 2.18 3.28 0.00 -
NAPS 1.2236 1.1905 1.175 1.137 1.1205 1.1152 1.1484 4.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.87 0.99 1.07 1.00 1.26 0.95 0.95 -
P/RPS 2.58 3.54 3.84 3.59 4.41 6.73 14.48 -68.30%
P/EPS 11.53 13.83 14.54 15.34 16.38 17.66 36.47 -53.55%
EY 8.67 7.23 6.88 6.52 6.11 5.66 2.74 115.38%
DY 0.00 0.00 0.00 1.00 1.06 2.11 0.00 -
P/NAPS 1.17 1.36 1.49 1.44 1.84 1.40 1.36 -9.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 05/09/06 25/05/06 24/02/06 21/11/05 09/08/05 30/05/05 -
Price 0.97 0.88 1.04 1.06 1.16 1.09 0.77 -
P/RPS 2.87 3.15 3.73 3.81 4.06 7.72 11.73 -60.84%
P/EPS 12.85 12.29 14.13 16.26 15.08 20.26 29.56 -42.58%
EY 7.78 8.14 7.08 6.15 6.63 4.94 3.38 74.24%
DY 0.00 0.00 0.00 0.94 1.15 1.83 0.00 -
P/NAPS 1.30 1.21 1.44 1.53 1.70 1.60 1.10 11.76%

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