[SURIA] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 257.57%
YoY- -27.26%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 310,243 211,445 157,728 71,952 604 352 694 176.38%
PBT 71,472 69,462 59,105 23,457 22,801 10,126 3,624 64.33%
Tax 131,061 -22,549 -22,153 -7,091 -301 -1,749 -695 -
NP 202,533 46,913 36,952 16,366 22,500 8,377 2,929 102.53%
-
NP to SH 200,931 46,902 36,952 16,366 22,500 8,377 2,929 102.26%
-
Tax Rate -183.37% 32.46% 37.48% 30.23% 1.32% 17.27% 19.18% -
Total Cost 107,710 164,532 120,776 55,586 -21,896 -8,025 -2,235 -
-
Net Worth 628,971 878,108 393,210 359,750 342,997 319,451 313,578 12.29%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 33,998 28,326 5,667 - - - - -
Div Payout % 16.92% 60.39% 15.34% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 628,971 878,108 393,210 359,750 342,997 319,451 313,578 12.29%
NOSH 283,320 566,521 566,748 567,251 566,750 565,000 568,591 -10.95%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 65.28% 22.19% 23.43% 22.75% 3,725.17% 2,379.83% 422.05% -
ROE 31.95% 5.34% 9.40% 4.55% 6.56% 2.62% 0.93% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 109.50 37.32 27.83 12.68 0.11 0.06 0.12 211.27%
EPS 70.92 16.55 6.52 2.89 3.97 1.48 0.52 126.79%
DPS 12.00 5.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.55 0.6938 0.6342 0.6052 0.5654 0.5515 26.11%
Adjusted Per Share Value based on latest NOSH - 565,339
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 89.71 61.14 45.61 20.81 0.17 0.10 0.20 176.54%
EPS 58.10 13.56 10.69 4.73 6.51 2.42 0.85 102.14%
DPS 9.83 8.19 1.64 0.00 0.00 0.00 0.00 -
NAPS 1.8188 2.5392 1.137 1.0403 0.9918 0.9237 0.9068 12.29%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.40 0.93 1.00 1.09 1.27 0.84 1.47 -
P/RPS 3.10 2.49 3.59 8.59 1,191.68 1,348.30 1,204.37 -62.96%
P/EPS 4.79 11.23 15.34 37.78 31.99 56.66 285.36 -49.38%
EY 20.86 8.90 6.52 2.65 3.13 1.77 0.35 97.57%
DY 3.53 5.38 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.60 1.44 1.72 2.10 1.49 2.67 -8.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 05/03/07 24/02/06 25/02/05 27/02/04 28/03/03 28/02/02 -
Price 2.56 1.34 1.06 1.06 1.39 0.84 1.36 -
P/RPS 2.34 3.59 3.81 8.36 1,304.28 1,348.30 1,114.24 -64.19%
P/EPS 3.61 16.19 16.26 36.74 35.01 56.66 264.01 -51.08%
EY 27.70 6.18 6.15 2.72 2.86 1.77 0.38 104.31%
DY 4.69 3.73 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.86 1.53 1.67 2.30 1.49 2.47 -11.95%

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