[SURIA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.25%
YoY- 33.16%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 262,668 211,445 191,389 158,460 157,312 157,728 161,826 38.15%
PBT 76,300 69,462 59,960 56,818 57,928 59,105 60,620 16.59%
Tax -19,488 -22,549 -17,425 -16,264 -16,388 -22,153 -17,053 9.31%
NP 56,812 46,913 42,534 40,554 41,540 36,952 43,566 19.38%
-
NP to SH 56,312 46,902 42,769 40,606 41,540 36,952 43,566 18.67%
-
Tax Rate 25.54% 32.46% 29.06% 28.62% 28.29% 37.48% 28.13% -
Total Cost 205,856 164,532 148,854 117,906 115,772 120,776 118,260 44.75%
-
Net Worth 454,129 878,108 423,178 411,731 406,369 393,210 387,513 11.16%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 28,326 - - - 5,667 7,550 -
Div Payout % - 60.39% - - - 15.34% 17.33% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 454,129 878,108 423,178 411,731 406,369 393,210 387,513 11.16%
NOSH 567,661 566,521 566,731 567,122 564,402 566,748 566,291 0.16%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.63% 22.19% 22.22% 25.59% 26.41% 23.43% 26.92% -
ROE 12.40% 5.34% 10.11% 9.86% 10.22% 9.40% 11.24% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 46.27 37.32 33.77 27.94 27.87 27.83 28.58 37.91%
EPS 9.92 16.55 7.55 7.16 7.36 6.52 7.69 18.51%
DPS 0.00 5.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 0.80 1.55 0.7467 0.726 0.72 0.6938 0.6843 10.98%
Adjusted Per Share Value based on latest NOSH - 568,103
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 75.95 61.14 55.34 45.82 45.49 45.61 46.79 38.15%
EPS 16.28 13.56 12.37 11.74 12.01 10.68 12.60 18.64%
DPS 0.00 8.19 0.00 0.00 0.00 1.64 2.18 -
NAPS 1.3131 2.539 1.2236 1.1905 1.175 1.137 1.1205 11.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.46 0.93 0.87 0.99 1.07 1.00 1.26 -
P/RPS 3.16 2.49 2.58 3.54 3.84 3.59 4.41 -19.94%
P/EPS 14.72 11.23 11.53 13.83 14.54 15.34 16.38 -6.88%
EY 6.79 8.90 8.67 7.23 6.88 6.52 6.11 7.29%
DY 0.00 5.38 0.00 0.00 0.00 1.00 1.06 -
P/NAPS 1.83 0.60 1.17 1.36 1.49 1.44 1.84 -0.36%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 05/03/07 28/11/06 05/09/06 25/05/06 24/02/06 21/11/05 -
Price 1.70 1.34 0.97 0.88 1.04 1.06 1.16 -
P/RPS 3.67 3.59 2.87 3.15 3.73 3.81 4.06 -6.51%
P/EPS 17.14 16.19 12.85 12.29 14.13 16.26 15.08 8.91%
EY 5.84 6.18 7.78 8.14 7.08 6.15 6.63 -8.11%
DY 0.00 3.73 0.00 0.00 0.00 0.94 1.15 -
P/NAPS 2.13 0.86 1.30 1.21 1.44 1.53 1.70 16.23%

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