[SURIA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.33%
YoY- -1.83%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 238,996 294,712 297,289 191,389 161,826 33,433 873 154.60%
PBT 51,653 49,590 75,821 59,960 60,620 8,757 1,286 84.95%
Tax -1,528 -2,320 39,245 -17,425 -17,053 -2,654 -682 14.37%
NP 50,125 47,270 115,066 42,534 43,566 6,102 604 108.71%
-
NP to SH 49,554 46,318 113,745 42,769 43,566 6,102 604 108.31%
-
Tax Rate 2.96% 4.68% -51.76% 29.06% 28.13% 30.31% 53.03% -
Total Cost 188,870 247,441 182,222 148,854 118,260 27,330 269 197.83%
-
Net Worth 664,597 631,280 513,101 423,178 387,513 0 320,610 12.90%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 7,550 - - -
Div Payout % - - - - 17.33% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 664,597 631,280 513,101 423,178 387,513 0 320,610 12.90%
NOSH 283,277 283,352 566,837 566,731 566,291 45,769,997 566,250 -10.89%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 20.97% 16.04% 38.71% 22.22% 26.92% 18.25% 69.16% -
ROE 7.46% 7.34% 22.17% 10.11% 11.24% 0.00% 0.19% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 84.37 104.01 52.45 33.77 28.58 0.07 0.15 187.03%
EPS 17.49 16.35 20.07 7.55 7.69 1.08 0.11 132.57%
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 2.3461 2.2279 0.9052 0.7467 0.6843 0.00 0.5662 26.70%
Adjusted Per Share Value based on latest NOSH - 566,555
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 69.11 85.22 85.97 55.34 46.79 9.67 0.25 155.01%
EPS 14.33 13.39 32.89 12.37 12.60 1.76 0.17 109.25%
DPS 0.00 0.00 0.00 0.00 2.18 0.00 0.00 -
NAPS 1.9218 1.8255 1.4837 1.2237 1.1206 0.00 0.9271 12.90%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.26 1.44 3.22 0.87 1.26 1.17 1.35 -
P/RPS 1.49 1.38 6.14 2.58 4.41 1,601.72 875.31 -65.41%
P/EPS 7.20 8.81 16.05 11.53 16.38 8,775.00 1,265.63 -57.71%
EY 13.88 11.35 6.23 8.67 6.11 0.01 0.08 135.98%
DY 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 0.54 0.65 3.56 1.17 1.84 0.00 2.38 -21.88%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 24/11/08 31/10/07 28/11/06 21/11/05 30/11/04 28/11/03 -
Price 1.43 0.88 3.30 0.97 1.16 1.09 1.27 -
P/RPS 1.69 0.85 6.29 2.87 4.06 1,492.20 823.44 -64.31%
P/EPS 8.17 5.38 16.45 12.85 15.08 8,175.00 1,190.63 -56.37%
EY 12.23 18.58 6.08 7.78 6.63 0.01 0.08 131.05%
DY 0.00 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.61 0.39 3.65 1.30 1.70 0.00 2.24 -19.47%

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