[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 7.16%
YoY- 613.9%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 79,230 39,328 157,728 121,370 79,997 37,231 71,952 6.65%
PBT 28,409 14,482 59,105 45,465 32,863 17,652 23,457 13.66%
Tax -8,132 -4,097 -22,153 -12,790 -2,087 -2,873 -7,091 9.58%
NP 20,277 10,385 36,952 32,675 30,776 14,779 16,366 15.40%
-
NP to SH 20,303 10,385 36,952 32,675 30,493 14,779 16,366 15.50%
-
Tax Rate 28.62% 28.29% 37.48% 28.13% 6.35% 16.28% 30.23% -
Total Cost 58,953 28,943 120,776 88,695 49,221 22,452 55,586 4.00%
-
Net Worth 411,731 406,369 393,210 387,513 385,696 397,176 359,750 9.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,667 5,662 11,335 - - -
Div Payout % - - 15.34% 17.33% 37.17% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 411,731 406,369 393,210 387,513 385,696 397,176 359,750 9.44%
NOSH 567,122 564,402 566,748 566,291 566,784 567,394 567,251 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 25.59% 26.41% 23.43% 26.92% 38.47% 39.70% 22.75% -
ROE 4.93% 2.56% 9.40% 8.43% 7.91% 3.72% 4.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.97 6.97 27.83 21.43 14.11 6.56 12.68 6.69%
EPS 3.58 1.84 6.52 5.77 5.38 2.60 2.89 15.38%
DPS 0.00 0.00 1.00 1.00 2.00 0.00 0.00 -
NAPS 0.726 0.72 0.6938 0.6843 0.6805 0.70 0.6342 9.45%
Adjusted Per Share Value based on latest NOSH - 565,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.91 11.37 45.61 35.10 23.13 10.77 20.81 6.63%
EPS 5.87 3.00 10.69 9.45 8.82 4.27 4.73 15.52%
DPS 0.00 0.00 1.64 1.64 3.28 0.00 0.00 -
NAPS 1.1906 1.1751 1.137 1.1206 1.1153 1.1485 1.0403 9.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.99 1.07 1.00 1.26 0.95 0.95 1.09 -
P/RPS 7.09 15.36 3.59 5.88 6.73 14.48 8.59 -12.04%
P/EPS 27.65 58.15 15.34 21.84 17.66 36.47 37.78 -18.83%
EY 3.62 1.72 6.52 4.58 5.66 2.74 2.65 23.18%
DY 0.00 0.00 1.00 0.79 2.11 0.00 0.00 -
P/NAPS 1.36 1.49 1.44 1.84 1.40 1.36 1.72 -14.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 05/09/06 25/05/06 24/02/06 21/11/05 09/08/05 30/05/05 25/02/05 -
Price 0.88 1.04 1.06 1.16 1.09 0.77 1.06 -
P/RPS 6.30 14.93 3.81 5.41 7.72 11.73 8.36 -17.23%
P/EPS 24.58 56.52 16.26 20.10 20.26 29.56 36.74 -23.56%
EY 4.07 1.77 6.15 4.97 4.94 3.38 2.72 30.91%
DY 0.00 0.00 0.94 0.86 1.83 0.00 0.00 -
P/NAPS 1.21 1.44 1.53 1.70 1.60 1.10 1.67 -19.37%

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