[SURIA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.8%
YoY- 53.5%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 250,899 270,261 313,271 237,653 164,778 82,818 4,178 97.82%
PBT 69,822 39,244 63,588 72,325 58,011 24,503 20,753 22.39%
Tax -2,954 -2,974 134,962 -21,730 -24,361 -4,756 -252 50.69%
NP 66,868 36,270 198,550 50,595 33,650 19,747 20,501 21.76%
-
NP to SH 66,375 35,746 196,742 50,568 32,943 19,747 20,501 21.61%
-
Tax Rate 4.23% 7.58% -212.24% 30.04% 41.99% 19.41% 1.21% -
Total Cost 184,031 233,991 114,721 187,058 131,128 63,071 -16,323 -
-
Net Worth 698,476 642,199 637,604 454,129 406,369 374,480 342,738 12.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 12,043 8,472 48,163 14,141 11,358 - - -
Div Payout % 18.14% 23.70% 24.48% 27.97% 34.48% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 698,476 642,199 637,604 454,129 406,369 374,480 342,738 12.59%
NOSH 283,403 283,244 283,379 567,661 564,402 567,394 569,333 -10.97%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 26.65% 13.42% 63.38% 21.29% 20.42% 23.84% 490.69% -
ROE 9.50% 5.57% 30.86% 11.14% 8.11% 5.27% 5.98% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 88.53 95.42 110.55 41.87 29.20 14.60 0.73 122.40%
EPS 23.42 12.62 69.43 8.91 5.84 3.48 3.60 36.61%
DPS 4.25 3.00 17.00 2.50 2.00 0.00 0.00 -
NAPS 2.4646 2.2673 2.25 0.80 0.72 0.66 0.602 26.46%
Adjusted Per Share Value based on latest NOSH - 567,661
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 72.55 78.15 90.59 68.72 47.65 23.95 1.21 97.77%
EPS 19.19 10.34 56.89 14.62 9.53 5.71 5.93 21.60%
DPS 3.48 2.45 13.93 4.09 3.28 0.00 0.00 -
NAPS 2.0198 1.857 1.8437 1.3132 1.1751 1.0829 0.9911 12.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.56 0.74 2.46 1.46 1.07 0.95 1.33 -
P/RPS 1.76 0.78 2.23 3.49 3.66 6.51 181.24 -53.79%
P/EPS 6.66 5.86 3.54 16.39 18.33 27.30 36.94 -24.82%
EY 15.01 17.05 28.22 6.10 5.45 3.66 2.71 32.99%
DY 2.72 4.05 6.91 1.71 1.87 0.00 0.00 -
P/NAPS 0.63 0.33 1.09 1.83 1.49 1.44 2.21 -18.86%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 08/05/09 20/05/08 14/05/07 25/05/06 30/05/05 28/05/04 -
Price 1.29 1.29 2.56 1.70 1.04 0.77 1.16 -
P/RPS 1.46 1.35 2.32 4.06 3.56 5.28 158.07 -54.17%
P/EPS 5.51 10.22 3.69 19.08 17.82 22.12 32.21 -25.48%
EY 18.16 9.78 27.12 5.24 5.61 4.52 3.10 34.24%
DY 3.29 2.33 6.64 1.47 1.92 0.00 0.00 -
P/NAPS 0.52 0.57 1.14 2.13 1.44 1.17 1.93 -19.62%

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