[SURIA] QoQ 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- 19.79%
YoY- 149.49%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
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 80,291 65,667 67,659 64,311 40,016 39,328 43,387 50.90%
PBT 19,266 19,075 22,696 16,627 13,927 14,482 10,947 45.91%
Tax 35,363 -4,872 -7,886 -4,937 -4,035 -4,097 -9,351 -
NP 54,629 14,203 14,810 11,690 9,892 10,385 1,596 961.05%
-
NP to SH 53,885 14,078 14,764 11,841 9,885 10,385 1,596 951.37%
-
Tax Rate -183.55% 25.54% 34.75% 29.69% 28.97% 28.29% 85.42% -
Total Cost 25,662 51,464 52,849 52,621 30,124 28,943 41,791 -27.81%
-
Net Worth 495,787 454,129 437,206 423,046 412,443 406,369 395,465 16.31%
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 - 14,141 - - - - -
Div Payout % 26.29% - 95.79% - - - - -
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 495,787 454,129 437,206 423,046 412,443 406,369 395,465 16.31%
NOSH 566,614 567,661 565,670 566,555 568,103 564,402 569,999 -0.39%
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 68.04% 21.63% 21.89% 18.18% 24.72% 26.41% 3.68% -
ROE 10.87% 3.10% 3.38% 2.80% 2.40% 2.56% 0.40% -
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 14.17 11.57 11.96 11.35 7.04 6.97 7.61 51.52%
EPS 9.51 2.48 2.61 2.09 1.74 1.84 0.28 955.56%
DPS 2.50 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.875 0.80 0.7729 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 23.22 18.99 19.56 18.60 11.57 11.37 12.55 50.88%
EPS 15.58 4.07 4.27 3.42 2.86 3.00 0.46 953.59%
DPS 4.10 0.00 4.09 0.00 0.00 0.00 0.00 -
NAPS 1.4336 1.3131 1.2642 1.2232 1.1926 1.175 1.1435 16.31%
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 14.11 12.62 7.78 7.66 14.05 15.36 13.14 4.87%
P/EPS 21.03 58.87 35.63 41.63 56.90 58.15 357.14 -84.94%
EY 4.76 1.70 2.81 2.40 1.76 1.72 0.28 564.58%
DY 1.25 0.00 2.69 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.83 1.20 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 16.65 14.70 11.20 8.55 12.49 14.93 13.93 12.66%
P/EPS 24.82 68.55 51.34 46.41 50.57 56.52 378.57 -83.82%
EY 4.03 1.46 1.95 2.15 1.98 1.77 0.26 524.79%
DY 1.06 0.00 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.13 1.73 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