[SURIA] YoY TTM 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- 5.55%

YoY- 195.84%

Quarter Report

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	252,016	243,611	308,310	290,626	187,042	141,631	25,220	46.73%
YoY %	3.45%	-20.99%	6.08%	55.38%	32.06%	461.58%	-	-
Horiz. %	999.27%	965.94%	1,222.48%	1,152.36%	741.64%	561.58%	100.00%	-
PBT	78,144	43,071	51,799	79,562	55,983	51,208	26,337	19.86%
YoY %	81.43%	-16.85%	-34.89%	42.12%	9.32%	94.43%	-	-
Horiz. %	296.71%	163.54%	196.68%	302.09%	212.56%	194.43%	100.00%	-
Tax	-2,354	-3,035	99,887	21,542	-21,970	-14,878	-1,214	11.66%
YoY %	22.44%	-103.04%	363.68%	198.05%	-47.67%	-1,125.54%	-	-
Horiz. %	193.90%	250.00%	-8,227.92%	-1,774.46%	1,809.72%	1,225.54%	100.00%	-
NP	75,790	40,036	151,686	101,104	34,013	36,330	25,123	20.19%
YoY %	89.30%	-73.61%	50.03%	197.25%	-6.38%	44.61%	-	-
Horiz. %	301.68%	159.36%	603.77%	402.44%	135.39%	144.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,660	39,849	150,361	99,817	33,740	36,040	25,123	20.16%
YoY %	89.87%	-73.50%	50.64%	195.84%	-6.38%	43.45%	-	-
Horiz. %	301.16%	158.62%	598.50%	397.31%	134.30%	143.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.01%	7.05%	-192.84%	-27.08%	39.24%	29.05%	4.61%	-
YoY %	-57.30%	103.66%	-612.11%	-169.01%	35.08%	530.15%	-	-
Horiz. %	65.29%	152.93%	-4,183.08%	-587.42%	851.19%	630.15%	100.00%	-
Total Cost	176,226	203,575	156,624	189,522	153,029	105,301	97	249.11%
YoY %	-13.43%	29.98%	-17.36%	23.85%	45.33%	108,457.73%	-	-
Horiz. %	181,676.29%	209,871.13%	161,468.04%	195,383.51%	157,761.86%	108,557.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,932	664,728	631,725	512,247	423,046	386,629	19,585,349	-42.21%
YoY %	9.51%	5.22%	23.32%	21.09%	9.42%	-98.03%	-	-
Horiz. %	3.72%	3.39%	3.23%	2.62%	2.16%	1.97%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	13,456	8,472	33,998	28,307	11,381	5,658	-	-
YoY %	58.83%	-75.08%	20.10%	148.72%	101.15%	0.00%	-	-
Horiz. %	237.82%	149.73%	600.88%	500.30%	201.15%	100.00%	-	-
Div Payout %	17.79%	21.26%	22.61%	28.36%	33.73%	15.70%	-	-
YoY %	-16.32%	-5.97%	-20.28%	-15.92%	114.84%	0.00%	-	-
Horiz. %	113.31%	135.41%	144.01%	180.64%	214.84%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	727,932	664,728	631,725	512,247	423,046	386,629	19,585,349	-42.21%
YoY %	9.51%	5.22%	23.32%	21.09%	9.42%	-98.03%	-	-
Horiz. %	3.72%	3.39%	3.23%	2.62%	2.16%	1.97%	100.00%	-
NOSH	283,308	283,333	283,552	565,894	566,555	565,000	31,950,000	-54.48%
YoY %	-0.01%	-0.08%	-49.89%	-0.12%	0.28%	-98.23%	-	-
Horiz. %	0.89%	0.89%	0.89%	1.77%	1.77%	1.77%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	30.07%	16.43%	49.20%	34.79%	18.18%	25.65%	99.62%	-
YoY %	83.02%	-66.61%	41.42%	91.36%	-29.12%	-74.25%	-	-
Horiz. %	30.18%	16.49%	49.39%	34.92%	18.25%	25.75%	100.00%	-
ROE	10.39%	5.99%	23.80%	19.49%	7.98%	9.32%	0.13%	-
YoY %	73.46%	-74.83%	22.11%	144.24%	-14.38%	7,069.23%	-	-
Horiz. %	7,992.31%	4,607.69%	18,307.69%	14,992.31%	6,138.46%	7,169.23%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	88.95	85.98	108.73	51.36	33.01	25.07	0.08	221.69%
YoY %	3.45%	-20.92%	111.70%	55.59%	31.67%	31,237.50%	-	-
Horiz. %	111,187.50%	107,475.00%	135,912.50%	64,200.00%	41,262.50%	31,337.50%	100.00%	-
EPS	26.71	14.06	53.03	17.64	5.96	6.38	0.08	163.27%
YoY %	89.97%	-73.49%	200.62%	195.97%	-6.58%	7,875.00%	-	-
Horiz. %	33,387.50%	17,575.00%	66,287.50%	22,050.00%	7,450.00%	7,975.00%	100.00%	-
DPS	4.75	3.00	12.00	5.00	2.00	1.00	0.00	-
YoY %	58.33%	-75.00%	140.00%	150.00%	100.00%	0.00%	-	-
Horiz. %	475.00%	300.00%	1,200.00%	500.00%	200.00%	100.00%	-	-
NAPS	2.5694	2.3461	2.2279	0.9052	0.7467	0.6843	0.613	26.96%
YoY %	9.52%	5.31%	146.12%	21.23%	9.12%	11.63%	-	-
Horiz. %	419.15%	382.72%	363.44%	147.67%	121.81%	111.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 565,894
RPS	72.87	70.44	89.15	84.04	54.09	40.96	7.29	46.74%
YoY %	3.45%	-20.99%	6.08%	55.37%	32.06%	461.87%	-	-
Horiz. %	999.59%	966.26%	1,222.91%	1,152.81%	741.98%	561.87%	100.00%	-
EPS	21.88	11.52	43.48	28.86	9.76	10.42	7.26	20.17%
YoY %	89.93%	-73.51%	50.66%	195.70%	-6.33%	43.53%	-	-
Horiz. %	301.38%	158.68%	598.90%	397.52%	134.44%	143.53%	100.00%	-
DPS	3.89	2.45	9.83	8.19	3.29	1.64	0.00	-
YoY %	58.78%	-75.08%	20.02%	148.94%	100.61%	0.00%	-	-
Horiz. %	237.20%	149.39%	599.39%	499.39%	200.61%	100.00%	-	-
NAPS	2.1049	1.9222	1.8267	1.4813	1.2233	1.118	56.6344	-42.21%
YoY %	9.50%	5.23%	23.32%	21.09%	9.42%	-98.03%	-	-
Horiz. %	3.72%	3.39%	3.23%	2.62%	2.16%	1.97%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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	1.87	1.47	1.32	6.27	2.64	5.03	1,482.22	-67.11%
YoY %	27.21%	11.36%	-78.95%	137.50%	-47.51%	-99.66%	-	-
Horiz. %	0.13%	0.10%	0.09%	0.42%	0.18%	0.34%	100.00%	-
P/EPS	6.22	8.96	2.72	18.26	14.61	19.75	1,487.94	-59.84%
YoY %	-30.58%	229.41%	-85.10%	24.98%	-26.03%	-98.67%	-	-
Horiz. %	0.42%	0.60%	0.18%	1.23%	0.98%	1.33%	100.00%	-
EY	16.09	11.16	36.82	5.48	6.85	5.06	0.07	147.39%
YoY %	44.18%	-69.69%	571.90%	-20.00%	35.38%	7,128.57%	-	-
Horiz. %	22,985.71%	15,942.86%	52,600.00%	7,828.57%	9,785.71%	7,228.57%	100.00%	-
DY	2.86	2.38	8.33	1.55	2.30	0.79	0.00	-
YoY %	20.17%	-71.43%	437.42%	-32.61%	191.14%	0.00%	-	-
Horiz. %	362.03%	301.27%	1,054.43%	196.20%	291.14%	100.00%	-	-
P/NAPS	0.65	0.54	0.65	3.56	1.17	1.84	1.91	-16.43%
YoY %	20.37%	-16.92%	-81.74%	204.27%	-36.41%	-3.66%	-	-
Horiz. %	34.03%	28.27%	34.03%	186.39%	61.26%	96.34%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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	2.07	1.66	0.81	6.43	2.94	4.63	1,380.87	-66.15%
YoY %	24.70%	104.94%	-87.40%	118.71%	-36.50%	-99.66%	-	-
Horiz. %	0.15%	0.12%	0.06%	0.47%	0.21%	0.34%	100.00%	-
P/EPS	6.89	10.17	1.66	18.71	16.29	18.19	1,386.20	-58.67%
YoY %	-32.25%	512.65%	-91.13%	14.86%	-10.45%	-98.69%	-	-
Horiz. %	0.50%	0.73%	0.12%	1.35%	1.18%	1.31%	100.00%	-
EY	14.51	9.84	60.26	5.35	6.14	5.50	0.07	143.17%
YoY %	47.46%	-83.67%	1,026.36%	-12.87%	11.64%	7,757.14%	-	-
Horiz. %	20,728.57%	14,057.14%	86,085.71%	7,642.86%	8,771.43%	7,857.14%	100.00%	-
DY	2.58	2.10	13.64	1.52	2.06	0.86	0.00	-
YoY %	22.86%	-84.60%	797.37%	-26.21%	139.53%	0.00%	-	-
Horiz. %	300.00%	244.19%	1,586.05%	176.74%	239.53%	100.00%	-	-
P/NAPS	0.72	0.61	0.39	3.65	1.30	1.70	1.78	-13.99%
YoY %	18.03%	56.41%	-89.32%	180.77%	-23.53%	-4.49%	-	-
Horiz. %	40.45%	34.27%	21.91%	205.06%	73.03%	95.51%	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