[SURIA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 550.69%
YoY- -29.73%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 67,659 64,311 40,016 39,328 43,387 39,288 42,775 35.64%
PBT 22,696 16,627 13,927 14,482 10,947 14,906 17,676 18.08%
Tax -7,886 -4,937 -4,035 -4,097 -9,351 -10,160 -1,180 253.57%
NP 14,810 11,690 9,892 10,385 1,596 4,746 16,496 -6.91%
-
NP to SH 14,764 11,841 9,885 10,385 1,596 4,746 16,183 -5.91%
-
Tax Rate 34.75% 29.69% 28.97% 28.29% 85.42% 68.16% 6.68% -
Total Cost 52,849 52,621 30,124 28,943 41,791 34,542 26,279 59.12%
-
Net Worth 437,206 423,046 412,443 406,369 395,465 386,629 385,053 8.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 14,141 - - - - - 5,658 83.85%
Div Payout % 95.79% - - - - - 34.97% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 437,206 423,046 412,443 406,369 395,465 386,629 385,053 8.81%
NOSH 565,670 566,555 568,103 564,402 569,999 565,000 565,839 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 21.89% 18.18% 24.72% 26.41% 3.68% 12.08% 38.56% -
ROE 3.38% 2.80% 2.40% 2.56% 0.40% 1.23% 4.20% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.96 11.35 7.04 6.97 7.61 6.95 7.56 35.65%
EPS 2.61 2.09 1.74 1.84 0.28 0.84 2.86 -5.90%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 1.00 83.89%
NAPS 0.7729 0.7467 0.726 0.72 0.6938 0.6843 0.6805 8.83%
Adjusted Per Share Value based on latest NOSH - 564,402
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.56 18.60 11.57 11.37 12.55 11.36 12.37 35.61%
EPS 4.27 3.42 2.86 3.00 0.46 1.37 4.68 -5.91%
DPS 4.09 0.00 0.00 0.00 0.00 0.00 1.64 83.59%
NAPS 1.2642 1.2232 1.1926 1.175 1.1435 1.1179 1.1134 8.81%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.93 0.87 0.99 1.07 1.00 1.26 0.95 -
P/RPS 7.78 7.66 14.05 15.36 13.14 18.12 12.57 -27.30%
P/EPS 35.63 41.63 56.90 58.15 357.14 150.00 33.22 4.76%
EY 2.81 2.40 1.76 1.72 0.28 0.67 3.01 -4.46%
DY 2.69 0.00 0.00 0.00 0.00 0.00 1.05 86.90%
P/NAPS 1.20 1.17 1.36 1.49 1.44 1.84 1.40 -9.74%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/03/07 28/11/06 05/09/06 25/05/06 24/02/06 21/11/05 09/08/05 -
Price 1.34 0.97 0.88 1.04 1.06 1.16 1.09 -
P/RPS 11.20 8.55 12.49 14.93 13.93 16.68 14.42 -15.46%
P/EPS 51.34 46.41 50.57 56.52 378.57 138.10 38.11 21.91%
EY 1.95 2.15 1.98 1.77 0.26 0.72 2.62 -17.82%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.92 60.25%
P/NAPS 1.73 1.30 1.21 1.44 1.53 1.70 1.60 5.33%

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