[SURIA] QoQ TTM 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- 3.51%
YoY- 1044.29%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 187,042 162,019 164,778 162,681 141,631 116,313 82,818 72.05%
PBT 55,983 54,262 58,011 61,181 51,208 40,738 24,503 73.38%
Tax -21,970 -27,216 -24,361 -23,137 -14,878 -5,936 -4,756 177.11%
NP 34,013 27,046 33,650 38,044 36,330 34,802 19,747 43.64%
-
NP to SH 33,740 26,645 32,943 37,304 36,040 34,489 19,747 42.87%
-
Tax Rate 39.24% 50.16% 41.99% 37.82% 29.05% 14.57% 19.41% -
Total Cost 153,029 134,973 131,128 124,637 105,301 81,511 63,071 80.46%
-
Net Worth 423,046 412,443 406,369 395,465 386,629 385,053 374,480 8.46%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 11,381 11,381 11,358 11,358 5,658 5,658 - -
Div Payout % 33.73% 42.71% 34.48% 30.45% 15.70% 16.41% - -
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 423,046 412,443 406,369 395,465 386,629 385,053 374,480 8.46%
NOSH 566,555 568,103 564,402 569,999 565,000 565,839 567,394 -0.09%
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 18.18% 16.69% 20.42% 23.39% 25.65% 29.92% 23.84% -
ROE 7.98% 6.46% 8.11% 9.43% 9.32% 8.96% 5.27% -
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 33.01 28.52 29.20 28.54 25.07 20.56 14.60 72.17%
EPS 5.96 4.69 5.84 6.54 6.38 6.10 3.48 43.09%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 0.00 -
NAPS 0.7467 0.726 0.72 0.6938 0.6843 0.6805 0.66 8.56%
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 54.09 46.85 47.65 47.04 40.96 33.63 23.95 72.05%
EPS 9.76 7.70 9.53 10.79 10.42 9.97 5.71 42.91%
DPS 3.29 3.29 3.28 3.28 1.64 1.64 0.00 -
NAPS 1.2233 1.1926 1.1751 1.1436 1.118 1.1134 1.0829 8.45%
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 2.64 3.47 3.66 3.50 5.03 4.62 6.51 -45.18%
P/EPS 14.61 21.11 18.33 15.28 19.75 15.59 27.30 -34.05%
EY 6.85 4.74 5.45 6.54 5.06 6.42 3.66 51.81%
DY 2.30 2.02 1.87 2.00 0.79 1.05 0.00 -
P/NAPS 1.17 1.36 1.49 1.44 1.84 1.40 1.44 -12.91%
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 2.94 3.09 3.56 3.71 4.63 5.30 5.28 -32.29%
P/EPS 16.29 18.76 17.82 16.20 18.19 17.88 22.12 -18.43%
EY 6.14 5.33 5.61 6.17 5.50 5.59 4.52 22.63%
DY 2.06 2.27 1.92 1.89 0.86 0.92 0.00 -
P/NAPS 1.30 1.21 1.44 1.53 1.70 1.60 1.17 7.26%

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