[SURIA] QoQ TTM 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- 4.5%
YoY- 43.45%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 162,019 164,778 162,681 141,631 116,313 82,818 47,459 127.23%
PBT 54,262 58,011 61,181 51,208 40,738 24,503 5,326 371.96%
Tax -27,216 -24,361 -23,137 -14,878 -5,936 -4,756 -2,066 460.41%
NP 27,046 33,650 38,044 36,330 34,802 19,747 3,260 311.40%
-
NP to SH 26,645 32,943 37,304 36,040 34,489 19,747 3,260 307.32%
-
Tax Rate 50.16% 41.99% 37.82% 29.05% 14.57% 19.41% 38.79% -
Total Cost 134,973 131,128 124,637 105,301 81,511 63,071 44,199 110.91%
-
Net Worth 412,443 406,369 395,465 386,629 385,053 374,480 358,538 9.81%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 11,381 11,358 11,358 5,658 5,658 - - -
Div Payout % 42.71% 34.48% 30.45% 15.70% 16.41% - - -
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 412,443 406,369 395,465 386,629 385,053 374,480 358,538 9.81%
NOSH 568,103 564,402 569,999 565,000 565,839 567,394 565,339 0.32%
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 16.69% 20.42% 23.39% 25.65% 29.92% 23.84% 6.87% -
ROE 6.46% 8.11% 9.43% 9.32% 8.96% 5.27% 0.91% -
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 28.52 29.20 28.54 25.07 20.56 14.60 8.39 126.58%
EPS 4.69 5.84 6.54 6.38 6.10 3.48 0.58 304.41%
DPS 2.00 2.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 0.726 0.72 0.6938 0.6843 0.6805 0.66 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 46.85 47.65 47.04 40.95 33.63 23.95 13.72 127.27%
EPS 7.70 9.53 10.79 10.42 9.97 5.71 0.94 307.92%
DPS 3.29 3.28 3.28 1.64 1.64 0.00 0.00 -
NAPS 1.1926 1.175 1.1435 1.1179 1.1134 1.0828 1.0367 9.81%
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 3.47 3.66 3.50 5.03 4.62 6.51 12.98 -58.60%
P/EPS 21.11 18.33 15.28 19.75 15.59 27.30 189.02 -76.90%
EY 4.74 5.45 6.54 5.06 6.42 3.66 0.53 332.59%
DY 2.02 1.87 2.00 0.79 1.05 0.00 0.00 -
P/NAPS 1.36 1.49 1.44 1.84 1.40 1.44 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 3.09 3.56 3.71 4.63 5.30 5.28 12.63 -60.98%
P/EPS 18.76 17.82 16.20 18.19 17.88 22.12 183.82 -78.25%
EY 5.33 5.61 6.17 5.50 5.59 4.52 0.54 362.07%
DY 2.27 1.92 1.89 0.86 0.92 0.00 0.00 -
P/NAPS 1.21 1.44 1.53 1.70 1.60 1.17 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