[SURIA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 142.29%
YoY- 236.0%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 244,140 229,034 282,512 291,916 158,460 79,997 22,306 48.97%
PBT 76,390 42,946 44,728 76,682 56,818 32,863 -166 -
Tax -550 -1,018 -4,034 60,994 -16,264 -2,087 0 -
NP 75,840 41,928 40,694 137,676 40,554 30,776 -166 -
-
NP to SH 75,662 41,522 40,102 136,438 40,606 30,493 -166 -
-
Tax Rate 0.72% 2.37% 9.02% -79.54% 28.62% 6.35% - -
Total Cost 168,300 187,106 241,818 154,240 117,906 49,221 22,472 39.85%
-
Net Worth 709,088 648,094 617,389 495,777 411,731 385,696 501,983 5.92%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 15,580 - - 28,330 - 11,335 - -
Div Payout % 20.59% - - 20.76% - 37.17% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 709,088 648,094 617,389 495,777 411,731 385,696 501,983 5.92%
NOSH 283,272 283,233 283,206 566,602 567,122 566,784 830,000 -16.39%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 31.06% 18.31% 14.40% 47.16% 25.59% 38.47% -0.74% -
ROE 10.67% 6.41% 6.50% 27.52% 9.86% 7.91% -0.03% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 86.19 80.86 99.75 51.52 27.94 14.11 2.69 78.17%
EPS 26.70 14.66 14.16 24.08 7.16 5.38 -0.02 -
DPS 5.50 0.00 0.00 5.00 0.00 2.00 0.00 -
NAPS 2.5032 2.2882 2.18 0.875 0.726 0.6805 0.6048 26.69%
Adjusted Per Share Value based on latest NOSH - 566,614
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.59 66.22 81.69 84.41 45.82 23.13 6.45 48.97%
EPS 21.88 12.01 11.60 39.45 11.74 8.82 -0.05 -
DPS 4.50 0.00 0.00 8.19 0.00 3.28 0.00 -
NAPS 2.0503 1.8739 1.7852 1.4335 1.1905 1.1152 1.4515 5.92%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.41 1.19 2.22 2.00 0.99 0.95 1.31 -
P/RPS 1.64 1.47 2.23 3.88 3.54 6.73 48.74 -43.16%
P/EPS 5.28 8.12 15.68 8.31 13.83 17.66 -6,550.00 -
EY 18.94 12.32 6.38 12.04 7.23 5.66 -0.02 -
DY 3.90 0.00 0.00 2.50 0.00 2.11 0.00 -
P/NAPS 0.56 0.52 1.02 2.29 1.36 1.40 2.17 -20.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/07/10 17/08/09 26/08/08 17/08/07 05/09/06 09/08/05 30/08/04 -
Price 1.60 1.23 1.87 2.36 0.88 1.09 1.14 -
P/RPS 1.86 1.52 1.87 4.58 3.15 7.72 42.42 -40.60%
P/EPS 5.99 8.39 13.21 9.80 12.29 20.26 -5,700.00 -
EY 16.69 11.92 7.57 10.20 8.14 4.94 -0.02 -
DY 3.44 0.00 0.00 2.12 0.00 1.83 0.00 -
P/NAPS 0.64 0.54 0.86 2.70 1.21 1.60 1.88 -16.43%

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