[SURIA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 39.03%
YoY- 25.75%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 244,797 285,398 310,243 211,314 162,681 47,459 4,178 96.95%
PBT 59,904 41,524 71,472 67,732 61,181 5,326 22,949 17.32%
Tax -3,186 -3,629 131,055 -20,955 -23,137 -2,066 -301 48.12%
NP 56,718 37,895 202,527 46,777 38,044 3,260 22,648 16.51%
-
NP to SH 56,126 37,422 200,675 46,908 37,304 3,260 22,648 16.31%
-
Tax Rate 5.32% 8.74% -183.37% 30.94% 37.82% 38.79% 1.31% -
Total Cost 188,079 247,503 107,716 164,537 124,637 44,199 -18,470 -
-
Net Worth 679,899 631,888 628,965 876,789 395,465 358,538 342,663 12.08%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,043 8,472 48,163 33,964 11,358 - - -
Div Payout % 21.46% 22.64% 24.00% 72.41% 30.45% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 679,899 631,888 628,965 876,789 395,465 358,538 342,663 12.08%
NOSH 283,527 282,421 283,317 565,670 569,999 565,339 566,198 -10.87%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.17% 13.28% 65.28% 22.14% 23.39% 6.87% 542.08% -
ROE 8.26% 5.92% 31.91% 5.35% 9.43% 0.91% 6.61% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 86.34 101.05 109.50 37.36 28.54 8.39 0.74 120.89%
EPS 19.80 13.25 70.83 8.29 6.54 0.58 4.00 30.51%
DPS 4.25 3.00 17.00 6.00 2.00 0.00 0.00 -
NAPS 2.398 2.2374 2.22 1.55 0.6938 0.6342 0.6052 25.76%
Adjusted Per Share Value based on latest NOSH - 565,670
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 70.78 82.52 89.71 61.10 47.04 13.72 1.21 96.90%
EPS 16.23 10.82 58.02 13.56 10.79 0.94 6.55 16.31%
DPS 3.48 2.45 13.93 9.82 3.28 0.00 0.00 -
NAPS 1.9659 1.8271 1.8186 2.5352 1.1435 1.0367 0.9908 12.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.43 0.83 3.40 0.93 1.00 1.09 1.27 -
P/RPS 1.66 0.82 3.10 2.49 3.50 12.98 172.11 -53.83%
P/EPS 7.22 6.26 4.80 11.22 15.28 189.02 31.75 -21.85%
EY 13.84 15.96 20.83 8.92 6.54 0.53 3.15 27.94%
DY 2.97 3.61 5.00 6.45 2.00 0.00 0.00 -
P/NAPS 0.60 0.37 1.53 0.60 1.44 1.72 2.10 -18.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 23/02/09 26/02/08 05/03/07 24/02/06 25/02/05 27/02/04 -
Price 1.43 0.76 2.56 1.34 1.06 1.06 1.39 -
P/RPS 1.66 0.75 2.34 3.59 3.71 12.63 188.37 -54.51%
P/EPS 7.22 5.74 3.61 16.16 16.20 183.82 34.75 -23.02%
EY 13.84 17.43 27.67 6.19 6.17 0.54 2.88 29.87%
DY 2.97 3.95 6.64 4.48 1.89 0.00 0.00 -
P/NAPS 0.60 0.34 1.15 0.86 1.53 1.67 2.30 -20.04%

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