[SURIA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 46.22%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 222,967 145,958 65,667 211,445 143,542 79,230 39,328 217.61%
PBT 56,866 38,341 19,075 69,462 44,970 28,409 14,482 148.68%
Tax 29,434 30,497 -4,872 -22,549 -13,069 -8,132 -4,097 -
NP 86,300 68,838 14,203 46,913 31,901 20,277 10,385 309.74%
-
NP to SH 85,309 68,219 14,078 46,902 32,077 20,303 10,385 306.60%
-
Tax Rate -51.76% -79.54% 25.54% 32.46% 29.06% 28.62% 28.29% -
Total Cost 136,667 77,120 51,464 164,532 111,641 58,953 28,943 181.19%
-
Net Worth 513,101 495,777 454,129 878,108 423,178 411,731 406,369 16.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 14,165 - 28,326 - - - -
Div Payout % - 20.76% - 60.39% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 513,101 495,777 454,129 878,108 423,178 411,731 406,369 16.80%
NOSH 566,837 566,602 567,661 566,521 566,731 567,122 564,402 0.28%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 38.71% 47.16% 21.63% 22.19% 22.22% 25.59% 26.41% -
ROE 16.63% 13.76% 3.10% 5.34% 7.58% 4.93% 2.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.34 25.76 11.57 37.32 25.33 13.97 6.97 216.67%
EPS 15.05 12.04 2.48 16.55 5.66 3.58 1.84 305.43%
DPS 0.00 2.50 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.9052 0.875 0.80 1.55 0.7467 0.726 0.72 16.47%
Adjusted Per Share Value based on latest NOSH - 565,670
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.47 42.21 18.99 61.14 41.51 22.91 11.37 217.64%
EPS 24.67 19.73 4.07 13.56 9.28 5.87 3.00 306.88%
DPS 0.00 4.10 0.00 8.19 0.00 0.00 0.00 -
NAPS 1.4837 1.4336 1.3132 2.5392 1.2237 1.1906 1.1751 16.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.22 2.00 1.46 0.93 0.87 0.99 1.07 -
P/RPS 8.19 7.76 12.62 2.49 3.43 7.09 15.36 -34.21%
P/EPS 21.40 16.61 58.87 11.23 15.37 27.65 58.15 -48.61%
EY 4.67 6.02 1.70 8.90 6.51 3.62 1.72 94.50%
DY 0.00 1.25 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 3.56 2.29 1.83 0.60 1.17 1.36 1.49 78.62%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 31/10/07 17/08/07 14/05/07 05/03/07 28/11/06 05/09/06 25/05/06 -
Price 3.30 2.36 1.70 1.34 0.97 0.88 1.04 -
P/RPS 8.39 9.16 14.70 3.59 3.83 6.30 14.93 -31.87%
P/EPS 21.93 19.60 68.55 16.19 17.14 24.58 56.52 -46.77%
EY 4.56 5.10 1.46 6.18 5.84 4.07 1.77 87.82%
DY 0.00 1.06 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 3.65 2.70 2.13 0.86 1.30 1.21 1.44 85.79%

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