[SURIA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.33%
YoY- -1.83%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 291,916 262,668 211,445 191,389 158,460 157,312 157,728 50.91%
PBT 76,682 76,300 69,462 59,960 56,818 57,928 59,105 19.01%
Tax 60,994 -19,488 -22,549 -17,425 -16,264 -16,388 -22,153 -
NP 137,676 56,812 46,913 42,534 40,554 41,540 36,952 140.91%
-
NP to SH 136,438 56,312 46,902 42,769 40,606 41,540 36,952 139.46%
-
Tax Rate -79.54% 25.54% 32.46% 29.06% 28.62% 28.29% 37.48% -
Total Cost 154,240 205,856 164,532 148,854 117,906 115,772 120,776 17.76%
-
Net Worth 495,777 454,129 878,108 423,178 411,731 406,369 393,210 16.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 28,330 - 28,326 - - - 5,667 193.23%
Div Payout % 20.76% - 60.39% - - - 15.34% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 495,777 454,129 878,108 423,178 411,731 406,369 393,210 16.75%
NOSH 566,602 567,661 566,521 566,731 567,122 564,402 566,748 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 47.16% 21.63% 22.19% 22.22% 25.59% 26.41% 23.43% -
ROE 27.52% 12.40% 5.34% 10.11% 9.86% 10.22% 9.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.52 46.27 37.32 33.77 27.94 27.87 27.83 50.93%
EPS 24.08 9.92 16.55 7.55 7.16 7.36 6.52 139.50%
DPS 5.00 0.00 5.00 0.00 0.00 0.00 1.00 193.26%
NAPS 0.875 0.80 1.55 0.7467 0.726 0.72 0.6938 16.77%
Adjusted Per Share Value based on latest NOSH - 566,555
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 84.41 75.95 61.14 55.34 45.82 45.49 45.61 50.90%
EPS 39.45 16.28 13.56 12.37 11.74 12.01 10.68 139.52%
DPS 8.19 0.00 8.19 0.00 0.00 0.00 1.64 193.02%
NAPS 1.4335 1.3131 2.539 1.2236 1.1905 1.175 1.137 16.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.00 1.46 0.93 0.87 0.99 1.07 1.00 -
P/RPS 3.88 3.16 2.49 2.58 3.54 3.84 3.59 5.33%
P/EPS 8.31 14.72 11.23 11.53 13.83 14.54 15.34 -33.62%
EY 12.04 6.79 8.90 8.67 7.23 6.88 6.52 50.68%
DY 2.50 0.00 5.38 0.00 0.00 0.00 1.00 84.51%
P/NAPS 2.29 1.83 0.60 1.17 1.36 1.49 1.44 36.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 14/05/07 05/03/07 28/11/06 05/09/06 25/05/06 24/02/06 -
Price 2.36 1.70 1.34 0.97 0.88 1.04 1.06 -
P/RPS 4.58 3.67 3.59 2.87 3.15 3.73 3.81 13.09%
P/EPS 9.80 17.14 16.19 12.85 12.29 14.13 16.26 -28.71%
EY 10.20 5.84 6.18 7.78 8.14 7.08 6.15 40.24%
DY 2.12 0.00 3.73 0.00 0.00 0.00 0.94 72.23%
P/NAPS 2.70 2.13 0.86 1.30 1.21 1.44 1.53 46.18%

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