[SURIA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -4.65%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 87,276 77,009 80,291 65,667 67,659 64,311 40,016 67.94%
PBT 14,606 18,525 19,266 19,075 22,696 16,627 13,927 3.21%
Tax 101,627 -1,063 35,363 -4,872 -7,886 -4,937 -4,035 -
NP 116,233 17,462 54,629 14,203 14,810 11,690 9,892 414.53%
-
NP to SH 115,622 17,090 53,885 14,078 14,764 11,841 9,885 412.97%
-
Tax Rate -695.79% 5.74% -183.55% 25.54% 34.75% 29.69% 28.97% -
Total Cost -28,957 59,547 25,662 51,464 52,849 52,621 30,124 -
-
Net Worth 628,965 512,247 495,787 454,129 437,206 423,046 412,443 32.38%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 33,998 - 14,165 - 14,141 - - -
Div Payout % 29.40% - 26.29% - 95.79% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 628,965 512,247 495,787 454,129 437,206 423,046 412,443 32.38%
NOSH 283,317 565,894 566,614 567,661 565,670 566,555 568,103 -37.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 133.18% 22.68% 68.04% 21.63% 21.89% 18.18% 24.72% -
ROE 18.38% 3.34% 10.87% 3.10% 3.38% 2.80% 2.40% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.80 13.61 14.17 11.57 11.96 11.35 7.04 166.77%
EPS 40.81 3.02 9.51 2.48 2.61 2.09 1.74 714.67%
DPS 12.00 0.00 2.50 0.00 2.50 0.00 0.00 -
NAPS 2.22 0.9052 0.875 0.80 0.7729 0.7467 0.726 110.24%
Adjusted Per Share Value based on latest NOSH - 567,661
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.24 22.27 23.22 18.99 19.56 18.60 11.57 67.96%
EPS 33.43 4.94 15.58 4.07 4.27 3.42 2.86 412.74%
DPS 9.83 0.00 4.10 0.00 4.09 0.00 0.00 -
NAPS 1.8188 1.4813 1.4337 1.3132 1.2643 1.2233 1.1926 32.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.40 3.22 2.00 1.46 0.93 0.87 0.99 -
P/RPS 11.04 23.66 14.11 12.62 7.78 7.66 14.05 -14.81%
P/EPS 8.33 106.62 21.03 58.87 35.63 41.63 56.90 -72.12%
EY 12.00 0.94 4.76 1.70 2.81 2.40 1.76 258.31%
DY 3.53 0.00 1.25 0.00 2.69 0.00 0.00 -
P/NAPS 1.53 3.56 2.29 1.83 1.20 1.17 1.36 8.14%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 31/10/07 17/08/07 14/05/07 05/03/07 28/11/06 05/09/06 -
Price 2.56 3.30 2.36 1.70 1.34 0.97 0.88 -
P/RPS 8.31 24.25 16.65 14.70 11.20 8.55 12.49 -23.73%
P/EPS 6.27 109.27 24.82 68.55 51.34 46.41 50.57 -75.04%
EY 15.94 0.92 4.03 1.46 1.95 2.15 1.98 300.15%
DY 4.69 0.00 1.06 0.00 1.87 0.00 0.00 -
P/NAPS 1.15 3.65 2.70 2.13 1.73 1.30 1.21 -3.32%

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