[SURIA] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 576.55%
YoY- 683.13%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 79,778 72,561 68,695 87,276 77,009 80,291 65,667 13.81%
PBT 14,829 11,173 11,191 14,606 18,525 19,266 19,075 -15.41%
Tax 277 -1,052 -965 101,627 -1,063 35,363 -4,872 -
NP 15,106 10,121 10,226 116,233 17,462 54,629 14,203 4.18%
-
NP to SH 14,688 9,906 10,145 115,622 17,090 53,885 14,078 2.86%
-
Tax Rate -1.87% 9.42% 8.62% -695.79% 5.74% -183.55% 25.54% -
Total Cost 64,672 62,440 58,469 -28,957 59,547 25,662 51,464 16.40%
-
Net Worth 631,725 617,002 637,604 628,965 512,247 495,787 454,129 24.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 33,998 - 14,165 - -
Div Payout % - - - 29.40% - 26.29% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 631,725 617,002 637,604 628,965 512,247 495,787 454,129 24.53%
NOSH 283,552 283,028 283,379 283,317 565,894 566,614 567,661 -36.96%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.94% 13.95% 14.89% 133.18% 22.68% 68.04% 21.63% -
ROE 2.33% 1.61% 1.59% 18.38% 3.34% 10.87% 3.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.14 25.64 24.24 30.80 13.61 14.17 11.57 80.56%
EPS 5.18 3.50 3.58 40.81 3.02 9.51 2.48 63.18%
DPS 0.00 0.00 0.00 12.00 0.00 2.50 0.00 -
NAPS 2.2279 2.18 2.25 2.22 0.9052 0.875 0.80 97.57%
Adjusted Per Share Value based on latest NOSH - 283,317
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.07 20.98 19.86 25.24 22.27 23.22 18.99 13.81%
EPS 4.25 2.86 2.93 33.43 4.94 15.58 4.07 2.91%
DPS 0.00 0.00 0.00 9.83 0.00 4.10 0.00 -
NAPS 1.8267 1.7842 1.8437 1.8188 1.4813 1.4337 1.3132 24.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.44 2.22 2.46 3.40 3.22 2.00 1.46 -
P/RPS 5.12 8.66 10.15 11.04 23.66 14.11 12.62 -45.10%
P/EPS 27.80 63.43 68.72 8.33 106.62 21.03 58.87 -39.27%
EY 3.60 1.58 1.46 12.00 0.94 4.76 1.70 64.68%
DY 0.00 0.00 0.00 3.53 0.00 1.25 0.00 -
P/NAPS 0.65 1.02 1.09 1.53 3.56 2.29 1.83 -49.75%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 20/05/08 26/02/08 31/10/07 17/08/07 14/05/07 -
Price 0.88 1.87 2.56 2.56 3.30 2.36 1.70 -
P/RPS 3.13 7.29 10.56 8.31 24.25 16.65 14.70 -64.24%
P/EPS 16.99 53.43 71.51 6.27 109.27 24.82 68.55 -60.44%
EY 5.89 1.87 1.40 15.94 0.92 4.03 1.46 152.77%
DY 0.00 0.00 0.00 4.69 0.00 1.06 0.00 -
P/NAPS 0.39 0.86 1.14 1.15 3.65 2.70 2.13 -67.65%

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