[SURIA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 505.74%
YoY- -3.68%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 162,681 141,631 116,313 82,818 47,459 25,220 11,646 477.23%
PBT 61,181 51,208 40,738 24,503 5,326 26,337 21,724 99.05%
Tax -23,137 -14,878 -5,936 -4,756 -2,066 -1,214 -174 2482.08%
NP 38,044 36,330 34,802 19,747 3,260 25,123 21,550 45.91%
-
NP to SH 37,304 36,040 34,489 19,747 3,260 25,123 21,550 44.02%
-
Tax Rate 37.82% 29.05% 14.57% 19.41% 38.79% 4.61% 0.80% -
Total Cost 124,637 105,301 81,511 63,071 44,199 97 -9,904 -
-
Net Worth 395,465 386,629 385,053 374,480 358,538 19,585,349 348,606 8.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 11,358 5,658 5,658 - - - - -
Div Payout % 30.45% 15.70% 16.41% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 395,465 386,629 385,053 374,480 358,538 19,585,349 348,606 8.74%
NOSH 569,999 565,000 565,839 567,394 565,339 31,950,000 576,400 -0.73%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.39% 25.65% 29.92% 23.84% 6.87% 99.62% 185.04% -
ROE 9.43% 9.32% 8.96% 5.27% 0.91% 0.13% 6.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.54 25.07 20.56 14.60 8.39 0.08 2.02 481.62%
EPS 6.54 6.38 6.10 3.48 0.58 0.08 3.74 44.99%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.6938 0.6843 0.6805 0.66 0.6342 0.613 0.6048 9.55%
Adjusted Per Share Value based on latest NOSH - 567,394
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 47.04 40.95 33.63 23.95 13.72 7.29 3.37 476.95%
EPS 10.79 10.42 9.97 5.71 0.94 7.26 6.23 44.07%
DPS 3.28 1.64 1.64 0.00 0.00 0.00 0.00 -
NAPS 1.1435 1.1179 1.1134 1.0828 1.0367 56.6304 1.008 8.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.26 0.95 0.95 1.09 1.17 1.31 -
P/RPS 3.50 5.03 4.62 6.51 12.98 1,482.22 64.84 -85.64%
P/EPS 15.28 19.75 15.59 27.30 189.02 1,487.94 35.04 -42.40%
EY 6.54 5.06 6.42 3.66 0.53 0.07 2.85 73.71%
DY 2.00 0.79 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.84 1.40 1.44 1.72 1.91 2.17 -23.86%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 09/08/05 30/05/05 25/02/05 30/11/04 30/08/04 -
Price 1.06 1.16 1.09 0.77 1.06 1.09 1.14 -
P/RPS 3.71 4.63 5.30 5.28 12.63 1,380.87 56.42 -83.62%
P/EPS 16.20 18.19 17.88 22.12 183.82 1,386.20 30.49 -34.32%
EY 6.17 5.50 5.59 4.52 0.54 0.07 3.28 52.20%
DY 1.89 0.86 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.70 1.60 1.17 1.67 1.78 1.88 -12.79%

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