[SURIA] QoQ TTM 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- 101.04%

YoY- 327.81%

Quarter Report

31 12 07 QFS - 26Feb.pdf

Latest QR

Upcoming QR

SURIA's Result

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	308,310	305,541	313,271	310,243	290,626	277,928	237,653	18.89%
YoY %	0.91%	-2.47%	0.98%	6.75%	4.57%	16.95%	-	-
Horiz. %	129.73%	128.57%	131.82%	130.54%	122.29%	116.95%	100.00%	-
PBT	51,799	55,495	63,588	71,472	79,562	77,664	72,325	-19.90%
YoY %	-6.66%	-12.73%	-11.03%	-10.17%	2.44%	7.38%	-	-
Horiz. %	71.62%	76.73%	87.92%	98.82%	110.01%	107.38%	100.00%	-
Tax	99,887	98,547	134,962	131,055	21,542	17,668	-21,730	-
YoY %	1.36%	-26.98%	2.98%	508.37%	21.93%	181.31%	-	-
Horiz. %	-459.67%	-453.51%	-621.09%	-603.11%	-99.13%	-81.31%	100.00%	-
NP	151,686	154,042	198,550	202,527	101,104	95,332	50,595	107.50%
YoY %	-1.53%	-22.42%	-1.96%	100.32%	6.05%	88.42%	-	-
Horiz. %	299.80%	304.46%	392.43%	400.29%	199.83%	188.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,361	152,763	196,742	200,675	99,817	94,568	50,568	106.36%
YoY %	-1.57%	-22.35%	-1.96%	101.04%	5.55%	87.01%	-	-
Horiz. %	297.34%	302.09%	389.06%	396.84%	197.39%	187.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-192.84%	-177.58%	-212.24%	-183.37%	-27.08%	-22.75%	30.04%	-
YoY %	-8.59%	16.33%	-15.74%	-577.14%	-19.03%	-175.73%	-	-
Horiz. %	-641.94%	-591.15%	-706.52%	-610.42%	-90.15%	-75.73%	100.00%	-
Total Cost	156,624	151,499	114,721	107,716	189,522	182,596	187,058	-11.13%
YoY %	3.38%	32.06%	6.50%	-43.16%	3.79%	-2.39%	-	-
Horiz. %	83.73%	80.99%	61.33%	57.58%	101.32%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	631,725	617,002	637,604	628,965	512,247	495,787	454,129	24.53%
YoY %	2.39%	-3.23%	1.37%	22.79%	3.32%	9.17%	-	-
Horiz. %	139.11%	135.86%	140.40%	138.50%	112.80%	109.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	33,998	33,998	48,163	48,163	28,307	28,307	14,141	79.17%
YoY %	0.00%	-29.41%	0.00%	70.15%	0.00%	100.18%	-	-
Horiz. %	240.42%	240.42%	340.59%	340.59%	200.18%	200.18%	100.00%	-
Div Payout %	22.61%	22.26%	24.48%	24.00%	28.36%	29.93%	27.97%	-
YoY %	1.57%	-9.07%	2.00%	-15.37%	-5.25%	7.01%	-	-
Horiz. %	80.84%	79.59%	87.52%	85.81%	101.39%	107.01%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	631,725	617,002	637,604	628,965	512,247	495,787	454,129	24.53%
YoY %	2.39%	-3.23%	1.37%	22.79%	3.32%	9.17%	-	-
Horiz. %	139.11%	135.86%	140.40%	138.50%	112.80%	109.17%	100.00%	-
NOSH	283,552	283,028	283,379	283,317	565,894	566,614	567,661	-36.96%
YoY %	0.19%	-0.12%	0.02%	-49.93%	-0.13%	-0.18%	-	-
Horiz. %	49.95%	49.86%	49.92%	49.91%	99.69%	99.82%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	49.20%	50.42%	63.38%	65.28%	34.79%	34.30%	21.29%	-
YoY %	-2.42%	-20.45%	-2.91%	87.64%	1.43%	61.11%	-	-
Horiz. %	231.09%	236.82%	297.70%	306.62%	163.41%	161.11%	100.00%	-
ROE	23.80%	24.76%	30.86%	31.91%	19.49%	19.07%	11.14%	-
YoY %	-3.88%	-19.77%	-3.29%	63.72%	2.20%	71.18%	-	-
Horiz. %	213.64%	222.26%	277.02%	286.45%	174.96%	171.18%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	108.73	107.95	110.55	109.50	51.36	49.05	41.87	88.60%
YoY %	0.72%	-2.35%	0.96%	113.20%	4.71%	17.15%	-	-
Horiz. %	259.68%	257.82%	264.03%	261.52%	122.67%	117.15%	100.00%	-
EPS	53.03	53.97	69.43	70.83	17.64	16.69	8.91	227.35%
YoY %	-1.74%	-22.27%	-1.98%	301.53%	5.69%	87.32%	-	-
Horiz. %	595.17%	605.72%	779.24%	794.95%	197.98%	187.32%	100.00%	-
DPS	12.00	12.01	17.00	17.00	5.00	5.00	2.50	183.73%
YoY %	-0.08%	-29.35%	0.00%	240.00%	0.00%	100.00%	-	-
Horiz. %	480.00%	480.40%	680.00%	680.00%	200.00%	200.00%	100.00%	-
NAPS	2.2279	2.18	2.25	2.22	0.9052	0.875	0.80	97.57%
YoY %	2.20%	-3.11%	1.35%	145.25%	3.45%	9.38%	-	-
Horiz. %	278.49%	272.50%	281.25%	277.50%	113.15%	109.38%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 283,317
RPS	89.15	88.35	90.59	89.71	84.04	80.37	68.72	18.89%
YoY %	0.91%	-2.47%	0.98%	6.75%	4.57%	16.95%	-	-
Horiz. %	129.73%	128.57%	131.82%	130.54%	122.29%	116.95%	100.00%	-
EPS	43.48	44.17	56.89	58.03	28.86	27.35	14.62	106.39%
YoY %	-1.56%	-22.36%	-1.96%	101.07%	5.52%	87.07%	-	-
Horiz. %	297.40%	302.12%	389.12%	396.92%	197.40%	187.07%	100.00%	-
DPS	9.83	9.83	13.93	13.93	8.19	8.19	4.09	79.14%
YoY %	0.00%	-29.43%	0.00%	70.09%	0.00%	100.24%	-	-
Horiz. %	240.34%	240.34%	340.59%	340.59%	200.24%	200.24%	100.00%	-
NAPS	1.8267	1.7842	1.8437	1.8188	1.4813	1.4337	1.3132	24.53%
YoY %	2.38%	-3.23%	1.37%	22.78%	3.32%	9.18%	-	-
Horiz. %	139.10%	135.87%	140.40%	138.50%	112.80%	109.18%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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	1.32	2.06	2.23	3.10	6.27	4.08	3.49	-47.60%
YoY %	-35.92%	-7.62%	-28.06%	-50.56%	53.68%	16.91%	-	-
Horiz. %	37.82%	59.03%	63.90%	88.83%	179.66%	116.91%	100.00%	-
P/EPS	2.72	4.11	3.54	4.80	18.26	11.98	16.39	-69.70%
YoY %	-33.82%	16.10%	-26.25%	-73.71%	52.42%	-26.91%	-	-
Horiz. %	16.60%	25.08%	21.60%	29.29%	111.41%	73.09%	100.00%	-
EY	36.82	24.31	28.22	20.83	5.48	8.35	6.10	230.43%
YoY %	51.46%	-13.86%	35.48%	280.11%	-34.37%	36.89%	-	-
Horiz. %	603.61%	398.52%	462.62%	341.48%	89.84%	136.89%	100.00%	-
DY	8.33	5.41	6.91	5.00	1.55	2.50	1.71	186.53%
YoY %	53.97%	-21.71%	38.20%	222.58%	-38.00%	46.20%	-	-
Horiz. %	487.13%	316.37%	404.09%	292.40%	90.64%	146.20%	100.00%	-
P/NAPS	0.65	1.02	1.09	1.53	3.56	2.29	1.83	-49.75%
YoY %	-36.27%	-6.42%	-28.76%	-57.02%	55.46%	25.14%	-	-
Horiz. %	35.52%	55.74%	59.56%	83.61%	194.54%	125.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
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	0.81	1.73	2.32	2.34	6.43	4.81	4.06	-65.75%
YoY %	-53.18%	-25.43%	-0.85%	-63.61%	33.68%	18.47%	-	-
Horiz. %	19.95%	42.61%	57.14%	57.64%	158.37%	118.47%	100.00%	-
P/EPS	1.66	3.46	3.69	3.61	18.71	14.14	19.08	-80.27%
YoY %	-52.02%	-6.23%	2.22%	-80.71%	32.32%	-25.89%	-	-
Horiz. %	8.70%	18.13%	19.34%	18.92%	98.06%	74.11%	100.00%	-
EY	60.26	28.86	27.12	27.67	5.35	7.07	5.24	407.22%
YoY %	108.80%	6.42%	-1.99%	417.20%	-24.33%	34.92%	-	-
Horiz. %	1,150.00%	550.76%	517.56%	528.05%	102.10%	134.92%	100.00%	-
DY	13.64	6.42	6.64	6.64	1.52	2.12	1.47	339.78%
YoY %	112.46%	-3.31%	0.00%	336.84%	-28.30%	44.22%	-	-
Horiz. %	927.89%	436.73%	451.70%	451.70%	103.40%	144.22%	100.00%	-
P/NAPS	0.39	0.86	1.14	1.15	3.65	2.70	2.13	-67.65%
YoY %	-54.65%	-24.56%	-0.87%	-68.49%	35.19%	26.76%	-	-
Horiz. %	18.31%	40.38%	53.52%	53.99%	171.36%	126.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos