[SURIA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.66%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 244,797 285,398 310,243 211,445 157,728 71,952 604 171.78%
PBT 59,904 41,524 71,472 69,462 59,105 23,457 22,801 17.45%
Tax -3,186 -3,629 131,061 -22,549 -22,153 -7,091 -301 48.12%
NP 56,718 37,895 202,533 46,913 36,952 16,366 22,500 16.64%
-
NP to SH 56,126 37,422 200,931 46,902 36,952 16,366 22,500 16.44%
-
Tax Rate 5.32% 8.74% -183.37% 32.46% 37.48% 30.23% 1.32% -
Total Cost 188,079 247,503 107,710 164,532 120,776 55,586 -21,896 -
-
Net Worth 679,501 633,822 628,971 878,108 393,210 359,750 342,997 12.05%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 14,168 8,498 33,998 28,326 5,667 - - -
Div Payout % 25.24% 22.71% 16.92% 60.39% 15.34% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 679,501 633,822 628,971 878,108 393,210 359,750 342,997 12.05%
NOSH 283,361 283,285 283,320 566,521 566,748 567,251 566,750 -10.90%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.17% 13.28% 65.28% 22.19% 23.43% 22.75% 3,725.17% -
ROE 8.26% 5.90% 31.95% 5.34% 9.40% 4.55% 6.56% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 86.39 100.75 109.50 37.32 27.83 12.68 0.11 203.43%
EPS 19.81 13.21 70.92 16.55 6.52 2.89 3.97 30.69%
DPS 5.00 3.00 12.00 5.00 1.00 0.00 0.00 -
NAPS 2.398 2.2374 2.22 1.55 0.6938 0.6342 0.6052 25.76%
Adjusted Per Share Value based on latest NOSH - 565,670
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 70.79 82.53 89.71 61.14 45.61 20.81 0.17 173.01%
EPS 16.23 10.82 58.10 13.56 10.69 4.73 6.51 16.42%
DPS 4.10 2.46 9.83 8.19 1.64 0.00 0.00 -
NAPS 1.9649 1.8328 1.8188 2.5392 1.137 1.0403 0.9918 12.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.43 0.83 3.40 0.93 1.00 1.09 1.27 -
P/RPS 1.66 0.82 3.10 2.49 3.59 8.59 1,191.68 -66.54%
P/EPS 7.22 6.28 4.79 11.23 15.34 37.78 31.99 -21.95%
EY 13.85 15.92 20.86 8.90 6.52 2.65 3.13 28.10%
DY 3.50 3.61 3.53 5.38 1.00 0.00 0.00 -
P/NAPS 0.60 0.37 1.53 0.60 1.44 1.72 2.10 -18.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 23/02/09 26/02/08 05/03/07 24/02/06 25/02/05 27/02/04 -
Price 1.43 0.76 2.56 1.34 1.06 1.06 1.39 -
P/RPS 1.66 0.75 2.34 3.59 3.81 8.36 1,304.28 -67.04%
P/EPS 7.22 5.75 3.61 16.19 16.26 36.74 35.01 -23.11%
EY 13.85 17.38 27.70 6.18 6.15 2.72 2.86 30.03%
DY 3.50 3.95 4.69 3.73 0.94 0.00 0.00 -
P/NAPS 0.60 0.34 1.15 0.86 1.53 1.67 2.30 -20.04%

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