[SURIA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -9.48%
YoY- 157.49%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 237,653 164,778 82,818 4,178 2,218 2,570 144,638 8.62%
PBT 72,325 58,011 24,503 20,753 9,344 5,496 59,836 3.20%
Tax -21,730 -24,361 -4,756 -252 -1,382 -896 1,524 -
NP 50,595 33,650 19,747 20,501 7,962 4,600 61,360 -3.16%
-
NP to SH 50,568 32,943 19,747 20,501 7,962 4,600 59,292 -2.61%
-
Tax Rate 30.04% 41.99% 19.41% 1.21% 14.79% 16.30% -2.55% -
Total Cost 187,058 131,128 63,071 -16,323 -5,744 -2,030 83,278 14.43%
-
Net Worth 454,129 406,369 374,480 342,738 310,702 314,385 322,376 5.87%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 14,141 11,358 - - - - - -
Div Payout % 27.97% 34.48% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 454,129 406,369 374,480 342,738 310,702 314,385 322,376 5.87%
NOSH 567,661 564,402 567,394 569,333 548,750 569,333 590,000 -0.64%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 21.29% 20.42% 23.84% 490.69% 358.97% 178.99% 42.42% -
ROE 11.14% 8.11% 5.27% 5.98% 2.56% 1.46% 18.39% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 41.87 29.20 14.60 0.73 0.40 0.45 24.51 9.33%
EPS 8.91 5.84 3.48 3.60 1.45 0.81 10.05 -1.98%
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.72 0.66 0.602 0.5662 0.5522 0.5464 6.55%
Adjusted Per Share Value based on latest NOSH - 569,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 68.72 47.65 23.95 1.21 0.64 0.74 41.82 8.62%
EPS 14.62 9.53 5.71 5.93 2.30 1.33 17.15 -2.62%
DPS 4.09 3.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3132 1.1751 1.0829 0.9911 0.8984 0.9091 0.9322 5.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.46 1.07 0.95 1.33 0.82 1.39 0.79 -
P/RPS 3.49 3.66 6.51 181.24 202.87 307.93 3.22 1.35%
P/EPS 16.39 18.33 27.30 36.94 56.52 172.04 7.86 13.02%
EY 6.10 5.45 3.66 2.71 1.77 0.58 12.72 -11.52%
DY 1.71 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.49 1.44 2.21 1.45 2.52 1.45 3.95%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 14/05/07 25/05/06 30/05/05 28/05/04 28/05/03 31/05/02 29/05/01 -
Price 1.70 1.04 0.77 1.16 0.93 1.32 1.17 -
P/RPS 4.06 3.56 5.28 158.07 230.09 292.42 4.77 -2.64%
P/EPS 19.08 17.82 22.12 32.21 64.10 163.37 11.64 8.58%
EY 5.24 5.61 4.52 3.10 1.56 0.61 8.59 -7.90%
DY 1.47 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.44 1.17 1.93 1.64 2.39 2.14 -0.07%

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