[SURIA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 101.04%
YoY- 327.81%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 254,966 244,797 285,398 310,243 211,314 162,681 47,459 32.32%
PBT 75,562 59,904 41,524 71,472 67,732 61,181 5,326 55.55%
Tax -19,234 -3,186 -3,629 131,055 -20,955 -23,137 -2,066 45.01%
NP 56,328 56,718 37,895 202,527 46,777 38,044 3,260 60.75%
-
NP to SH 55,998 56,126 37,422 200,675 46,908 37,304 3,260 60.59%
-
Tax Rate 25.45% 5.32% 8.74% -183.37% 30.94% 37.82% 38.79% -
Total Cost 198,638 188,079 247,503 107,716 164,537 124,637 44,199 28.44%
-
Net Worth 729,393 679,899 631,888 628,965 876,789 395,465 358,538 12.55%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 13,511 12,043 8,472 48,163 33,964 11,358 - -
Div Payout % 24.13% 21.46% 22.64% 24.00% 72.41% 30.45% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 729,393 679,899 631,888 628,965 876,789 395,465 358,538 12.55%
NOSH 286,250 283,527 282,421 283,317 565,670 569,999 565,339 -10.71%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 22.09% 23.17% 13.28% 65.28% 22.14% 23.39% 6.87% -
ROE 7.68% 8.26% 5.92% 31.91% 5.35% 9.43% 0.91% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 89.07 86.34 101.05 109.50 37.36 28.54 8.39 48.22%
EPS 19.56 19.80 13.25 70.83 8.29 6.54 0.58 79.69%
DPS 4.75 4.25 3.00 17.00 6.00 2.00 0.00 -
NAPS 2.5481 2.398 2.2374 2.22 1.55 0.6938 0.6342 26.07%
Adjusted Per Share Value based on latest NOSH - 283,317
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 73.72 70.78 82.52 89.71 61.10 47.04 13.72 32.32%
EPS 16.19 16.23 10.82 58.02 13.56 10.79 0.94 60.66%
DPS 3.91 3.48 2.45 13.93 9.82 3.28 0.00 -
NAPS 2.109 1.9659 1.8271 1.8186 2.5352 1.1435 1.0367 12.55%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.90 1.43 0.83 3.40 0.93 1.00 1.09 -
P/RPS 2.13 1.66 0.82 3.10 2.49 3.50 12.98 -25.99%
P/EPS 9.71 7.22 6.26 4.80 11.22 15.28 189.02 -39.01%
EY 10.30 13.84 15.96 20.83 8.92 6.54 0.53 63.93%
DY 2.50 2.97 3.61 5.00 6.45 2.00 0.00 -
P/NAPS 0.75 0.60 0.37 1.53 0.60 1.44 1.72 -12.91%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 19/02/10 23/02/09 26/02/08 05/03/07 24/02/06 25/02/05 -
Price 2.05 1.43 0.76 2.56 1.34 1.06 1.06 -
P/RPS 2.30 1.66 0.75 2.34 3.59 3.71 12.63 -24.70%
P/EPS 10.48 7.22 5.74 3.61 16.16 16.20 183.82 -37.94%
EY 9.54 13.84 17.43 27.67 6.19 6.17 0.54 61.34%
DY 2.32 2.97 3.95 6.64 4.48 1.89 0.00 -
P/NAPS 0.80 0.60 0.34 1.15 0.86 1.53 1.67 -11.53%

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