[SURIA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.66%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 297,289 291,916 262,668 211,445 191,389 158,460 157,312 52.79%
PBT 75,821 76,682 76,300 69,462 59,960 56,818 57,928 19.63%
Tax 39,245 60,994 -19,488 -22,549 -17,425 -16,264 -16,388 -
NP 115,066 137,676 56,812 46,913 42,534 40,554 41,540 97.11%
-
NP to SH 113,745 136,438 56,312 46,902 42,769 40,606 41,540 95.60%
-
Tax Rate -51.76% -79.54% 25.54% 32.46% 29.06% 28.62% 28.29% -
Total Cost 182,222 154,240 205,856 164,532 148,854 117,906 115,772 35.27%
-
Net Worth 513,101 495,777 454,129 878,108 423,178 411,731 406,369 16.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 28,330 - 28,326 - - - -
Div Payout % - 20.76% - 60.39% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 513,101 495,777 454,129 878,108 423,178 411,731 406,369 16.80%
NOSH 566,837 566,602 567,661 566,521 566,731 567,122 564,402 0.28%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 38.71% 47.16% 21.63% 22.19% 22.22% 25.59% 26.41% -
ROE 22.17% 27.52% 12.40% 5.34% 10.11% 9.86% 10.22% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 52.45 51.52 46.27 37.32 33.77 27.94 27.87 52.37%
EPS 20.07 24.08 9.92 16.55 7.55 7.16 7.36 95.06%
DPS 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.9052 0.875 0.80 1.55 0.7467 0.726 0.72 16.47%
Adjusted Per Share Value based on latest NOSH - 565,670
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 85.97 84.41 75.95 61.14 55.34 45.82 45.49 52.79%
EPS 32.89 39.45 16.28 13.56 12.37 11.74 12.01 95.62%
DPS 0.00 8.19 0.00 8.19 0.00 0.00 0.00 -
NAPS 1.4837 1.4336 1.3132 2.5392 1.2237 1.1906 1.1751 16.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.22 2.00 1.46 0.93 0.87 0.99 1.07 -
P/RPS 6.14 3.88 3.16 2.49 2.58 3.54 3.84 36.69%
P/EPS 16.05 8.31 14.72 11.23 11.53 13.83 14.54 6.80%
EY 6.23 12.04 6.79 8.90 8.67 7.23 6.88 -6.39%
DY 0.00 2.50 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 3.56 2.29 1.83 0.60 1.17 1.36 1.49 78.62%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 31/10/07 17/08/07 14/05/07 05/03/07 28/11/06 05/09/06 25/05/06 -
Price 3.30 2.36 1.70 1.34 0.97 0.88 1.04 -
P/RPS 6.29 4.58 3.67 3.59 2.87 3.15 3.73 41.63%
P/EPS 16.45 9.80 17.14 16.19 12.85 12.29 14.13 10.65%
EY 6.08 10.20 5.84 6.18 7.78 8.14 7.08 -9.64%
DY 0.00 2.12 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 3.65 2.70 2.13 0.86 1.30 1.21 1.44 85.79%

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