[SURIA] QoQ Cumulative 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- 57.99%
YoY- -1.83%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 145,958 65,667 211,445 143,542 79,230 39,328 157,728 -5.05%
PBT 38,341 19,075 69,462 44,970 28,409 14,482 59,105 -25.12%
Tax 30,497 -4,872 -22,549 -13,069 -8,132 -4,097 -22,153 -
NP 68,838 14,203 46,913 31,901 20,277 10,385 36,952 51.57%
-
NP to SH 68,219 14,078 46,902 32,077 20,303 10,385 36,952 50.66%
-
Tax Rate -79.54% 25.54% 32.46% 29.06% 28.62% 28.29% 37.48% -
Total Cost 77,120 51,464 164,532 111,641 58,953 28,943 120,776 -25.90%
-
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 14,165 - 28,326 - - - 5,667 84.48%
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 13.76% 3.10% 5.34% 7.58% 4.93% 2.56% 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 25.76 11.57 37.32 25.33 13.97 6.97 27.83 -5.03%
EPS 12.04 2.48 16.55 5.66 3.58 1.84 6.52 50.68%
DPS 2.50 0.00 5.00 0.00 0.00 0.00 1.00 84.51%
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 42.21 18.99 61.14 41.51 22.91 11.37 45.61 -5.04%
EPS 19.73 4.07 13.56 9.28 5.87 3.00 10.69 50.63%
DPS 4.10 0.00 8.19 0.00 0.00 0.00 1.64 84.51%
NAPS 1.4336 1.3132 2.5392 1.2237 1.1906 1.1751 1.137 16.76%
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 7.76 12.62 2.49 3.43 7.09 15.36 3.59 67.41%
P/EPS 16.61 58.87 11.23 15.37 27.65 58.15 15.34 5.46%
EY 6.02 1.70 8.90 6.51 3.62 1.72 6.52 -5.19%
DY 1.25 0.00 5.38 0.00 0.00 0.00 1.00 16.08%
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 9.16 14.70 3.59 3.83 6.30 14.93 3.81 79.75%
P/EPS 19.60 68.55 16.19 17.14 24.58 56.52 16.26 13.30%
EY 5.10 1.46 6.18 5.84 4.07 1.77 6.15 -11.76%
DY 1.06 0.00 3.73 0.00 0.00 0.00 0.94 8.36%
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