[SURIA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 12.42%
YoY- 181.07%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 211,445 191,389 158,460 157,312 157,728 161,826 79,997 90.83%
PBT 69,462 59,960 56,818 57,928 59,105 60,620 32,863 64.47%
Tax -22,549 -17,425 -16,264 -16,388 -22,153 -17,053 -2,087 386.61%
NP 46,913 42,534 40,554 41,540 36,952 43,566 30,776 32.34%
-
NP to SH 46,902 42,769 40,606 41,540 36,952 43,566 30,493 33.14%
-
Tax Rate 32.46% 29.06% 28.62% 28.29% 37.48% 28.13% 6.35% -
Total Cost 164,532 148,854 117,906 115,772 120,776 118,260 49,221 123.07%
-
Net Worth 878,108 423,178 411,731 406,369 393,210 387,513 385,696 72.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 28,326 - - - 5,667 7,550 11,335 83.84%
Div Payout % 60.39% - - - 15.34% 17.33% 37.17% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 878,108 423,178 411,731 406,369 393,210 387,513 385,696 72.80%
NOSH 566,521 566,731 567,122 564,402 566,748 566,291 566,784 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.19% 22.22% 25.59% 26.41% 23.43% 26.92% 38.47% -
ROE 5.34% 10.11% 9.86% 10.22% 9.40% 11.24% 7.91% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.32 33.77 27.94 27.87 27.83 28.58 14.11 90.91%
EPS 16.55 7.55 7.16 7.36 6.52 7.69 5.38 111.08%
DPS 5.00 0.00 0.00 0.00 1.00 1.33 2.00 83.89%
NAPS 1.55 0.7467 0.726 0.72 0.6938 0.6843 0.6805 72.85%
Adjusted Per Share Value based on latest NOSH - 564,402
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.14 55.34 45.82 45.49 45.61 46.79 23.13 90.83%
EPS 13.56 12.37 11.74 12.01 10.68 12.60 8.82 33.10%
DPS 8.19 0.00 0.00 0.00 1.64 2.18 3.28 83.74%
NAPS 2.539 1.2236 1.1905 1.175 1.137 1.1205 1.1152 72.80%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.93 0.87 0.99 1.07 1.00 1.26 0.95 -
P/RPS 2.49 2.58 3.54 3.84 3.59 4.41 6.73 -48.36%
P/EPS 11.23 11.53 13.83 14.54 15.34 16.38 17.66 -25.99%
EY 8.90 8.67 7.23 6.88 6.52 6.11 5.66 35.11%
DY 5.38 0.00 0.00 0.00 1.00 1.06 2.11 86.31%
P/NAPS 0.60 1.17 1.36 1.49 1.44 1.84 1.40 -43.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/03/07 28/11/06 05/09/06 25/05/06 24/02/06 21/11/05 09/08/05 -
Price 1.34 0.97 0.88 1.04 1.06 1.16 1.09 -
P/RPS 3.59 2.87 3.15 3.73 3.81 4.06 7.72 -39.89%
P/EPS 16.19 12.85 12.29 14.13 16.26 15.08 20.26 -13.85%
EY 6.18 7.78 8.14 7.08 6.15 6.63 4.94 16.05%
DY 3.73 0.00 0.00 0.00 0.94 1.15 1.83 60.54%
P/NAPS 0.86 1.30 1.21 1.44 1.53 1.70 1.60 -33.81%

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