[SURIA] QoQ Annualized Quarter 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- 76.65%
YoY- 328.41%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 294,712 282,512 274,780 310,243 297,289 291,916 262,668 7.95%
PBT 49,590 44,728 44,764 71,472 75,821 76,682 76,300 -24.90%
Tax -2,320 -4,034 -3,860 131,061 39,245 60,994 -19,488 -75.70%
NP 47,270 40,694 40,904 202,533 115,066 137,676 56,812 -11.50%
-
NP to SH 46,318 40,102 40,580 200,931 113,745 136,438 56,312 -12.18%
-
Tax Rate 4.68% 9.02% 8.62% -183.37% -51.76% -79.54% 25.54% -
Total Cost 247,441 241,818 233,876 107,710 182,222 154,240 205,856 13.01%
-
Net Worth 631,280 617,389 637,604 628,971 513,101 495,777 454,129 24.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 33,998 - 28,330 - -
Div Payout % - - - 16.92% - 20.76% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 631,280 617,389 637,604 628,971 513,101 495,777 454,129 24.48%
NOSH 283,352 283,206 283,379 283,320 566,837 566,602 567,661 -36.99%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.04% 14.40% 14.89% 65.28% 38.71% 47.16% 21.63% -
ROE 7.34% 6.50% 6.36% 31.95% 22.17% 27.52% 12.40% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 104.01 99.75 96.97 109.50 52.45 51.52 46.27 71.34%
EPS 16.35 14.16 14.32 70.92 20.07 24.08 9.92 39.40%
DPS 0.00 0.00 0.00 12.00 0.00 5.00 0.00 -
NAPS 2.2279 2.18 2.25 2.22 0.9052 0.875 0.80 97.57%
Adjusted Per Share Value based on latest NOSH - 283,317
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 85.22 81.69 79.46 89.71 85.97 84.41 75.95 7.95%
EPS 13.39 11.60 11.73 58.10 32.89 39.45 16.28 -12.18%
DPS 0.00 0.00 0.00 9.83 0.00 8.19 0.00 -
NAPS 1.8255 1.7853 1.8437 1.8188 1.4837 1.4336 1.3132 24.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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 1.38 2.23 2.54 3.10 6.14 3.88 3.16 -42.35%
P/EPS 8.81 15.68 17.18 4.79 16.05 8.31 14.72 -28.91%
EY 11.35 6.38 5.82 20.86 6.23 12.04 6.79 40.71%
DY 0.00 0.00 0.00 3.53 0.00 2.50 0.00 -
P/NAPS 0.65 1.02 1.09 1.53 3.56 2.29 1.83 -49.75%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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 0.85 1.87 2.64 2.34 6.29 4.58 3.67 -62.18%
P/EPS 5.38 13.21 17.88 3.61 16.45 9.80 17.14 -53.71%
EY 18.58 7.57 5.59 27.70 6.08 10.20 5.84 115.86%
DY 0.00 0.00 0.00 4.69 0.00 2.12 0.00 -
P/NAPS 0.39 0.86 1.14 1.15 3.65 2.70 2.13 -67.65%

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