[SURIA] YoY TTM 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- 87.01%
YoY- 254.92%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 252,350 258,659 305,541 277,928 162,019 116,313 11,646 66.93%
PBT 76,626 40,633 55,495 77,664 54,262 40,738 21,724 23.36%
Tax -2,952 -2,121 98,547 17,668 -27,216 -5,936 -174 60.26%
NP 73,674 38,512 154,042 95,332 27,046 34,802 21,550 22.72%
-
NP to SH 73,196 38,132 152,763 94,568 26,645 34,489 21,550 22.59%
-
Tax Rate 3.85% 5.22% -177.58% -22.75% 50.16% 14.57% 0.80% -
Total Cost 178,676 220,147 151,499 182,596 134,973 81,511 -9,904 -
-
Net Worth 708,761 648,077 617,002 495,787 412,443 385,053 348,606 12.54%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,456 8,472 33,998 28,307 11,381 5,658 - -
Div Payout % 18.38% 22.22% 22.26% 29.93% 42.71% 16.41% - -
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 708,761 648,077 617,002 495,787 412,443 385,053 348,606 12.54%
NOSH 283,141 283,225 283,028 566,614 568,103 565,839 576,400 -11.16%
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 29.20% 14.89% 50.42% 34.30% 16.69% 29.92% 185.04% -
ROE 10.33% 5.88% 24.76% 19.07% 6.46% 8.96% 6.18% -
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 89.12 91.33 107.95 49.05 28.52 20.56 2.02 87.92%
EPS 25.85 13.46 53.97 16.69 4.69 6.10 3.74 37.99%
DPS 4.75 3.00 12.01 5.00 2.00 1.00 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 72.97 74.80 88.35 80.37 46.85 33.63 3.37 66.91%
EPS 21.17 11.03 44.17 27.35 7.70 9.97 6.23 22.60%
DPS 3.89 2.45 9.83 8.19 3.29 1.64 0.00 -
NAPS 2.0495 1.874 1.7842 1.4337 1.1926 1.1134 1.0081 12.54%
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 1.58 1.30 2.06 4.08 3.47 4.62 64.84 -46.14%
P/EPS 5.45 8.84 4.11 11.98 21.11 15.59 35.04 -26.65%
EY 18.33 11.31 24.31 8.35 4.74 6.42 2.85 36.35%
DY 3.37 2.52 5.41 2.50 2.02 1.05 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 1.80 1.35 1.73 4.81 3.09 5.30 56.42 -43.66%
P/EPS 6.19 9.14 3.46 14.14 18.76 17.88 30.49 -23.32%
EY 16.16 10.95 28.86 7.07 5.33 5.59 3.28 30.42%
DY 2.97 2.44 6.42 2.12 2.27 0.92 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