[SURIA] QoQ TTM 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- 7.8%
YoY- 53.5%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 310,243 290,626 277,928 237,653 211,314 187,042 162,019 54.01%
PBT 71,472 79,562 77,664 72,325 67,732 55,983 54,262 20.09%
Tax 131,055 21,542 17,668 -21,730 -20,955 -21,970 -27,216 -
NP 202,527 101,104 95,332 50,595 46,777 34,013 27,046 281.35%
-
NP to SH 200,675 99,817 94,568 50,568 46,908 33,740 26,645 282.81%
-
Tax Rate -183.37% -27.08% -22.75% 30.04% 30.94% 39.24% 50.16% -
Total Cost 107,716 189,522 182,596 187,058 164,537 153,029 134,973 -13.92%
-
Net Worth 628,965 512,247 495,787 454,129 876,789 423,046 412,443 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 48,163 28,307 28,307 14,141 33,964 11,381 11,381 160.94%
Div Payout % 24.00% 28.36% 29.93% 27.97% 72.41% 33.73% 42.71% -
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 628,965 512,247 495,787 454,129 876,789 423,046 412,443 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 65.28% 34.79% 34.30% 21.29% 22.14% 18.18% 16.69% -
ROE 31.91% 19.49% 19.07% 11.14% 5.35% 7.98% 6.46% -
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 109.50 51.36 49.05 41.87 37.36 33.01 28.52 144.59%
EPS 70.83 17.64 16.69 8.91 8.29 5.96 4.69 507.96%
DPS 17.00 5.00 5.00 2.50 6.00 2.00 2.00 314.87%
NAPS 2.22 0.9052 0.875 0.80 1.55 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 89.71 84.04 80.37 68.72 61.11 54.09 46.85 54.01%
EPS 58.03 28.86 27.35 14.62 13.56 9.76 7.70 282.98%
DPS 13.93 8.19 8.19 4.09 9.82 3.29 3.29 161.03%
NAPS 1.8188 1.4813 1.4337 1.3132 2.5354 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 3.10 6.27 4.08 3.49 2.49 2.64 3.47 -7.22%
P/EPS 4.80 18.26 11.98 16.39 11.22 14.61 21.11 -62.64%
EY 20.83 5.48 8.35 6.10 8.92 6.85 4.74 167.56%
DY 5.00 1.55 2.50 1.71 6.45 2.30 2.02 82.68%
P/NAPS 1.53 3.56 2.29 1.83 0.60 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 2.34 6.43 4.81 4.06 3.59 2.94 3.09 -16.87%
P/EPS 3.61 18.71 14.14 19.08 16.16 16.29 18.76 -66.56%
EY 27.67 5.35 7.07 5.24 6.19 6.14 5.33 198.91%
DY 6.64 1.52 2.12 1.47 4.48 2.06 2.27 104.13%
P/NAPS 1.15 3.65 2.70 2.13 0.86 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