[SURIA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.05%
YoY- 165.95%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 186,466 179,247 221,034 222,967 143,542 121,370 25,075 39.68%
PBT 56,980 38,740 37,193 56,866 44,970 45,465 6,568 43.32%
Tax -314 -1,146 -1,740 29,434 -13,069 -12,790 -1,991 -26.48%
NP 56,666 37,594 35,453 86,300 31,901 32,675 4,577 52.06%
-
NP to SH 56,700 37,166 34,739 85,309 32,077 32,675 4,577 52.08%
-
Tax Rate 0.55% 2.96% 4.68% -51.76% 29.06% 28.13% 30.31% -
Total Cost 129,800 141,653 185,581 136,667 111,641 88,695 20,498 35.99%
-
Net Worth 727,871 664,597 631,280 513,101 423,178 387,513 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 7,790 - - - - 5,662 - -
Div Payout % 13.74% - - - - 17.33% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 727,871 664,597 631,280 513,101 423,178 387,513 0 -
NOSH 283,284 283,277 283,352 566,837 566,731 566,291 45,770,001 -57.13%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 30.39% 20.97% 16.04% 38.71% 22.22% 26.92% 18.25% -
ROE 7.79% 5.59% 5.50% 16.63% 7.58% 8.43% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 65.82 63.28 78.01 39.34 25.33 21.43 0.05 230.87%
EPS 20.01 13.12 12.26 15.05 5.66 5.77 0.81 70.61%
DPS 2.75 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.5694 2.3461 2.2279 0.9052 0.7467 0.6843 0.00 -
Adjusted Per Share Value based on latest NOSH - 565,894
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.92 51.83 63.92 64.47 41.51 35.10 7.25 39.69%
EPS 16.40 10.75 10.05 24.67 9.28 9.45 1.32 52.15%
DPS 2.25 0.00 0.00 0.00 0.00 1.64 0.00 -
NAPS 2.1048 1.9218 1.8255 1.4837 1.2237 1.1206 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.66 1.26 1.44 3.22 0.87 1.26 1.17 -
P/RPS 2.52 1.99 1.85 8.19 3.43 5.88 2,135.63 -67.47%
P/EPS 8.29 9.60 11.75 21.40 15.37 21.84 11,700.00 -70.12%
EY 12.06 10.41 8.51 4.67 6.51 4.58 0.01 226.07%
DY 1.66 0.00 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.65 0.54 0.65 3.56 1.17 1.84 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 19/11/09 24/11/08 31/10/07 28/11/06 21/11/05 30/11/04 -
Price 1.84 1.43 0.88 3.30 0.97 1.16 1.09 -
P/RPS 2.80 2.26 1.13 8.39 3.83 5.41 1,989.60 -66.50%
P/EPS 9.19 10.90 7.18 21.93 17.14 20.10 10,900.00 -69.24%
EY 10.88 9.17 13.93 4.56 5.84 4.97 0.01 220.53%
DY 1.49 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 0.72 0.61 0.39 3.65 1.30 1.70 0.00 -

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