[SURIA] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -22.35%

YoY- 61.54%

Quarter Report

30 06 08 QFS.26Aug.Bursa.pdf

Latest QR

Upcoming QR

SURIA's Result

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	261,711	252,350	258,659	305,541	277,928	162,019	116,313	14.46%
YoY %	3.71%	-2.44%	-15.34%	9.94%	71.54%	39.30%	-	-
Horiz. %	225.01%	216.96%	222.38%	262.69%	238.95%	139.30%	100.00%	-
PBT	70,334	76,626	40,633	55,495	77,664	54,262	40,738	9.52%
YoY %	-8.21%	88.58%	-26.78%	-28.54%	43.13%	33.20%	-	-
Horiz. %	172.65%	188.09%	99.74%	136.22%	190.64%	133.20%	100.00%	-
Tax	-27,752	-2,952	-2,121	98,547	17,668	-27,216	-5,936	29.29%
YoY %	-840.11%	-39.18%	-102.15%	457.77%	164.92%	-358.49%	-	-
Horiz. %	467.52%	49.73%	35.73%	-1,660.16%	-297.64%	458.49%	100.00%	-
NP	42,582	73,674	38,512	154,042	95,332	27,046	34,802	3.41%
YoY %	-42.20%	91.30%	-75.00%	61.58%	252.48%	-22.29%	-	-
Horiz. %	122.36%	211.69%	110.66%	442.62%	273.93%	77.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,229	73,196	38,132	152,763	94,568	26,645	34,489	3.43%
YoY %	-42.31%	91.95%	-75.04%	61.54%	254.92%	-22.74%	-	-
Horiz. %	122.44%	212.23%	110.56%	442.93%	274.20%	77.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.46%	3.85%	5.22%	-177.58%	-22.75%	50.16%	14.57%	-
YoY %	924.94%	-26.25%	102.94%	-680.57%	-145.35%	244.27%	-	-
Horiz. %	270.83%	26.42%	35.83%	-1,218.81%	-156.14%	344.27%	100.00%	-
Total Cost	219,129	178,676	220,147	151,499	182,596	134,973	81,511	17.90%
YoY %	22.64%	-18.84%	45.31%	-17.03%	35.28%	65.59%	-	-
Horiz. %	268.83%	219.20%	270.08%	185.86%	224.01%	165.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	745,211	708,761	648,077	617,002	495,787	412,443	385,053	11.62%
YoY %	5.14%	9.36%	5.04%	24.45%	20.21%	7.11%	-	-
Horiz. %	193.53%	184.07%	168.31%	160.24%	128.76%	107.11%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	14,220	13,456	8,472	33,998	28,307	11,381	5,658	16.59%
YoY %	5.68%	58.83%	-75.08%	20.10%	148.72%	101.15%	-	-
Horiz. %	251.33%	237.82%	149.73%	600.88%	500.30%	201.15%	100.00%	-
Div Payout %	33.67%	18.38%	22.22%	22.26%	29.93%	42.71%	16.41%	-
YoY %	83.19%	-17.28%	-0.18%	-25.63%	-29.92%	160.27%	-	-
Horiz. %	205.18%	112.00%	135.41%	135.65%	182.39%	260.27%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	745,211	708,761	648,077	617,002	495,787	412,443	385,053	11.62%
YoY %	5.14%	9.36%	5.04%	24.45%	20.21%	7.11%	-	-
Horiz. %	193.53%	184.07%	168.31%	160.24%	128.76%	107.11%	100.00%	-
NOSH	283,177	283,141	283,225	283,028	566,614	568,103	565,839	-10.89%
YoY %	0.01%	-0.03%	0.07%	-50.05%	-0.26%	0.40%	-	-
Horiz. %	50.05%	50.04%	50.05%	50.02%	100.14%	100.40%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	16.27%	29.20%	14.89%	50.42%	34.30%	16.69%	29.92%	-
YoY %	-44.28%	96.10%	-70.47%	47.00%	105.51%	-44.22%	-	-
Horiz. %	54.38%	97.59%	49.77%	168.52%	114.64%	55.78%	100.00%	-
ROE	5.67%	10.33%	5.88%	24.76%	19.07%	6.46%	8.96%	-
YoY %	-45.11%	75.68%	-76.25%	29.84%	195.20%	-27.90%	-	-
Horiz. %	63.28%	115.29%	65.62%	276.34%	212.83%	72.10%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	92.42	89.12	91.33	107.95	49.05	28.52	20.56	28.45%
YoY %	3.70%	-2.42%	-15.40%	120.08%	71.98%	38.72%	-	-
Horiz. %	449.51%	433.46%	444.21%	525.05%	238.57%	138.72%	100.00%	-
EPS	14.91	25.85	13.46	53.97	16.69	4.69	6.10	16.05%
YoY %	-42.32%	92.05%	-75.06%	223.37%	255.86%	-23.11%	-	-
Horiz. %	244.43%	423.77%	220.66%	884.75%	273.61%	76.89%	100.00%	-
DPS	5.00	4.75	3.00	12.01	5.00	2.00	1.00	30.75%
YoY %	5.26%	58.33%	-75.02%	140.20%	150.00%	100.00%	-	-
Horiz. %	500.00%	475.00%	300.00%	1,201.00%	500.00%	200.00%	100.00%	-
NAPS	2.6316	2.5032	2.2882	2.18	0.875	0.726	0.6805	25.27%
YoY %	5.13%	9.40%	4.96%	149.14%	20.52%	6.69%	-	-
Horiz. %	386.72%	367.85%	336.25%	320.35%	128.58%	106.69%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 283,028
RPS	75.67	72.97	74.79	88.35	80.36	46.85	33.63	14.46%
YoY %	3.70%	-2.43%	-15.35%	9.94%	71.53%	39.31%	-	-
Horiz. %	225.01%	216.98%	222.39%	262.71%	238.95%	139.31%	100.00%	-
EPS	12.21	21.16	11.03	44.17	27.34	7.70	9.97	3.43%
YoY %	-42.30%	91.84%	-75.03%	61.56%	255.06%	-22.77%	-	-
Horiz. %	122.47%	212.24%	110.63%	443.03%	274.22%	77.23%	100.00%	-
DPS	4.11	3.89	2.45	9.83	8.18	3.29	1.64	16.53%
YoY %	5.66%	58.78%	-75.08%	20.17%	148.63%	100.61%	-	-
Horiz. %	250.61%	237.20%	149.39%	599.39%	498.78%	200.61%	100.00%	-
NAPS	2.1548	2.0494	1.8739	1.784	1.4336	1.1926	1.1134	11.62%
YoY %	5.14%	9.37%	5.04%	24.44%	20.21%	7.11%	-	-
Horiz. %	193.53%	184.07%	168.30%	160.23%	128.76%	107.11%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.77	1.41	1.19	2.22	2.00	0.99	0.95	-
P/RPS	1.92	1.58	1.30	2.06	4.08	3.47	4.62	-13.60%
YoY %	21.52%	21.54%	-36.89%	-49.51%	17.58%	-24.89%	-	-
Horiz. %	41.56%	34.20%	28.14%	44.59%	88.31%	75.11%	100.00%	-
P/EPS	11.87	5.45	8.84	4.11	11.98	21.11	15.59	-4.43%
YoY %	117.80%	-38.35%	115.09%	-65.69%	-43.25%	35.41%	-	-
Horiz. %	76.14%	34.96%	56.70%	26.36%	76.84%	135.41%	100.00%	-
EY	8.43	18.33	11.31	24.31	8.35	4.74	6.42	4.64%
YoY %	-54.01%	62.07%	-53.48%	191.14%	76.16%	-26.17%	-	-
Horiz. %	131.31%	285.51%	176.17%	378.66%	130.06%	73.83%	100.00%	-
DY	2.82	3.37	2.52	5.41	2.50	2.02	1.05	17.89%
YoY %	-16.32%	33.73%	-53.42%	116.40%	23.76%	92.38%	-	-
Horiz. %	268.57%	320.95%	240.00%	515.24%	238.10%	192.38%	100.00%	-
P/NAPS	0.67	0.56	0.52	1.02	2.29	1.36	1.40	-11.55%
YoY %	19.64%	7.69%	-49.02%	-55.46%	68.38%	-2.86%	-	-
Horiz. %	47.86%	40.00%	37.14%	72.86%	163.57%	97.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	30/07/10	17/08/09	26/08/08	17/08/07	05/09/06	09/08/05	-
Price	1.60	1.60	1.23	1.87	2.36	0.88	1.09	-
P/RPS	1.73	1.80	1.35	1.73	4.81	3.09	5.30	-17.01%
YoY %	-3.89%	33.33%	-21.97%	-64.03%	55.66%	-41.70%	-	-
Horiz. %	32.64%	33.96%	25.47%	32.64%	90.75%	58.30%	100.00%	-
P/EPS	10.73	6.19	9.14	3.46	14.14	18.76	17.88	-8.15%
YoY %	73.34%	-32.28%	164.16%	-75.53%	-24.63%	4.92%	-	-
Horiz. %	60.01%	34.62%	51.12%	19.35%	79.08%	104.92%	100.00%	-
EY	9.32	16.16	10.95	28.86	7.07	5.33	5.59	8.88%
YoY %	-42.33%	47.58%	-62.06%	308.20%	32.65%	-4.65%	-	-
Horiz. %	166.73%	289.09%	195.89%	516.28%	126.48%	95.35%	100.00%	-
DY	3.13	2.97	2.44	6.42	2.12	2.27	0.92	22.62%
YoY %	5.39%	21.72%	-61.99%	202.83%	-6.61%	146.74%	-	-
Horiz. %	340.22%	322.83%	265.22%	697.83%	230.43%	246.74%	100.00%	-
P/NAPS	0.61	0.64	0.54	0.86	2.70	1.21	1.60	-14.84%
YoY %	-4.69%	18.52%	-37.21%	-68.15%	123.14%	-24.38%	-	-
Horiz. %	38.12%	40.00%	33.75%	53.75%	168.75%	75.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos