[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -94.95%
YoY- -27.94%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 285,398 221,034 141,256 68,695 310,243 222,967 145,958 56.05%
PBT 41,524 37,193 22,364 11,191 71,472 56,866 38,341 5.43%
Tax -3,629 -1,740 -2,017 -965 131,061 29,434 30,497 -
NP 37,895 35,453 20,347 10,226 202,533 86,300 68,838 -32.70%
-
NP to SH 37,422 34,739 20,051 10,145 200,931 85,309 68,219 -32.86%
-
Tax Rate 8.74% 4.68% 9.02% 8.62% -183.37% -51.76% -79.54% -
Total Cost 247,503 185,581 120,909 58,469 107,710 136,667 77,120 116.80%
-
Net Worth 633,822 631,280 617,389 637,604 628,971 513,101 495,777 17.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 8,498 - - - 33,998 - 14,165 -28.75%
Div Payout % 22.71% - - - 16.92% - 20.76% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 633,822 631,280 617,389 637,604 628,971 513,101 495,777 17.70%
NOSH 283,285 283,352 283,206 283,379 283,320 566,837 566,602 -36.87%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.28% 16.04% 14.40% 14.89% 65.28% 38.71% 47.16% -
ROE 5.90% 5.50% 3.25% 1.59% 31.95% 16.63% 13.76% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 100.75 78.01 49.88 24.24 109.50 39.34 25.76 147.21%
EPS 13.21 12.26 7.08 3.58 70.92 15.05 12.04 6.34%
DPS 3.00 0.00 0.00 0.00 12.00 0.00 2.50 12.86%
NAPS 2.2374 2.2279 2.18 2.25 2.22 0.9052 0.875 86.46%
Adjusted Per Share Value based on latest NOSH - 283,379
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 82.53 63.92 40.85 19.86 89.71 64.47 42.21 56.04%
EPS 10.82 10.05 5.80 2.93 58.10 24.67 19.73 -32.87%
DPS 2.46 0.00 0.00 0.00 9.83 0.00 4.10 -28.75%
NAPS 1.8328 1.8255 1.7853 1.8437 1.8188 1.4837 1.4336 17.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.83 1.44 2.22 2.46 3.40 3.22 2.00 -
P/RPS 0.82 1.85 4.45 10.15 3.10 8.19 7.76 -77.49%
P/EPS 6.28 11.75 31.36 68.72 4.79 21.40 16.61 -47.55%
EY 15.92 8.51 3.19 1.46 20.86 4.67 6.02 90.67%
DY 3.61 0.00 0.00 0.00 3.53 0.00 1.25 102.14%
P/NAPS 0.37 0.65 1.02 1.09 1.53 3.56 2.29 -70.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 26/08/08 20/05/08 26/02/08 31/10/07 17/08/07 -
Price 0.76 0.88 1.87 2.56 2.56 3.30 2.36 -
P/RPS 0.75 1.13 3.75 10.56 2.34 8.39 9.16 -81.00%
P/EPS 5.75 7.18 26.41 71.51 3.61 21.93 19.60 -55.68%
EY 17.38 13.93 3.79 1.40 27.70 4.56 5.10 125.61%
DY 3.95 0.00 0.00 0.00 4.69 0.00 1.06 139.40%
P/NAPS 0.34 0.39 0.86 1.14 1.15 3.65 2.70 -74.71%

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