[SURIA] QoQ TTM 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- 26.63%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 277,928 237,653 211,314 187,042 162,019 164,778 162,681 43.05%
PBT 77,664 72,325 67,732 55,983 54,262 58,011 61,181 17.28%
Tax 17,668 -21,730 -20,955 -21,970 -27,216 -24,361 -23,137 -
NP 95,332 50,595 46,777 34,013 27,046 33,650 38,044 84.79%
-
NP to SH 94,568 50,568 46,908 33,740 26,645 32,943 37,304 86.23%
-
Tax Rate -22.75% 30.04% 30.94% 39.24% 50.16% 41.99% 37.82% -
Total Cost 182,596 187,058 164,537 153,029 134,973 131,128 124,637 29.08%
-
Net Worth 495,787 454,129 876,789 423,046 412,443 406,369 395,465 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 28,307 14,141 33,964 11,381 11,381 11,358 11,358 84.12%
Div Payout % 29.93% 27.97% 72.41% 33.73% 42.71% 34.48% 30.45% -
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 495,787 454,129 876,789 423,046 412,443 406,369 395,465 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 34.30% 21.29% 22.14% 18.18% 16.69% 20.42% 23.39% -
ROE 19.07% 11.14% 5.35% 7.98% 6.46% 8.11% 9.43% -
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 49.05 41.87 37.36 33.01 28.52 29.20 28.54 43.62%
EPS 16.69 8.91 8.29 5.96 4.69 5.84 6.54 87.06%
DPS 5.00 2.50 6.00 2.00 2.00 2.00 2.00 84.51%
NAPS 0.875 0.80 1.55 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 80.36 68.72 61.10 54.08 46.85 47.65 47.04 43.04%
EPS 27.34 14.62 13.56 9.76 7.70 9.53 10.79 86.17%
DPS 8.18 4.09 9.82 3.29 3.29 3.28 3.28 84.20%
NAPS 1.4336 1.3131 2.5352 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 4.08 3.49 2.49 2.64 3.47 3.66 3.50 10.79%
P/EPS 11.98 16.39 11.22 14.61 21.11 18.33 15.28 -15.01%
EY 8.35 6.10 8.92 6.85 4.74 5.45 6.54 17.74%
DY 2.50 1.71 6.45 2.30 2.02 1.87 2.00 16.08%
P/NAPS 2.29 1.83 0.60 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 4.81 4.06 3.59 2.94 3.09 3.56 3.71 18.95%
P/EPS 14.14 19.08 16.16 16.29 18.76 17.82 16.20 -8.69%
EY 7.07 5.24 6.19 6.14 5.33 5.61 6.17 9.52%
DY 2.12 1.47 4.48 2.06 2.27 1.92 1.89 7.97%
P/NAPS 2.70 2.13 0.86 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