[SURIA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -79.8%
YoY- -27.94%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 285,398 294,712 282,512 274,780 310,243 297,289 291,916 -1.48%
PBT 41,524 49,590 44,728 44,764 71,472 75,821 76,682 -33.44%
Tax -3,629 -2,320 -4,034 -3,860 131,061 39,245 60,994 -
NP 37,895 47,270 40,694 40,904 202,533 115,066 137,676 -57.52%
-
NP to SH 37,422 46,318 40,102 40,580 200,931 113,745 136,438 -57.61%
-
Tax Rate 8.74% 4.68% 9.02% 8.62% -183.37% -51.76% -79.54% -
Total Cost 247,503 247,441 241,818 233,876 107,710 182,222 154,240 36.86%
-
Net Worth 633,822 631,280 617,389 637,604 628,971 513,101 495,777 17.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 8,498 - - - 33,998 - 28,330 -55.02%
Div Payout % 22.71% - - - 16.92% - 20.76% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 633,822 631,280 617,389 637,604 628,971 513,101 495,777 17.70%
NOSH 283,285 283,352 283,206 283,379 283,320 566,837 566,602 -36.87%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.28% 16.04% 14.40% 14.89% 65.28% 38.71% 47.16% -
ROE 5.90% 7.34% 6.50% 6.36% 31.95% 22.17% 27.52% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 100.75 104.01 99.75 96.97 109.50 52.45 51.52 56.06%
EPS 13.21 16.35 14.16 14.32 70.92 20.07 24.08 -32.86%
DPS 3.00 0.00 0.00 0.00 12.00 0.00 5.00 -28.75%
NAPS 2.2374 2.2279 2.18 2.25 2.22 0.9052 0.875 86.46%
Adjusted Per Share Value based on latest NOSH - 283,379
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 82.52 85.22 81.69 79.45 89.71 85.96 84.41 -1.49%
EPS 10.82 13.39 11.60 11.73 58.10 32.89 39.45 -57.62%
DPS 2.46 0.00 0.00 0.00 9.83 0.00 8.19 -54.98%
NAPS 1.8327 1.8253 1.7852 1.8436 1.8187 1.4836 1.4335 17.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.83 1.44 2.22 2.46 3.40 3.22 2.00 -
P/RPS 0.82 1.38 2.23 2.54 3.10 6.14 3.88 -64.35%
P/EPS 6.28 8.81 15.68 17.18 4.79 16.05 8.31 -16.96%
EY 15.92 11.35 6.38 5.82 20.86 6.23 12.04 20.36%
DY 3.61 0.00 0.00 0.00 3.53 0.00 2.50 27.61%
P/NAPS 0.37 0.65 1.02 1.09 1.53 3.56 2.29 -70.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 26/08/08 20/05/08 26/02/08 31/10/07 17/08/07 -
Price 0.76 0.88 1.87 2.56 2.56 3.30 2.36 -
P/RPS 0.75 0.85 1.87 2.64 2.34 6.29 4.58 -69.90%
P/EPS 5.75 5.38 13.21 17.88 3.61 16.45 9.80 -29.80%
EY 17.38 18.58 7.57 5.59 27.70 6.08 10.20 42.42%
DY 3.95 0.00 0.00 0.00 4.69 0.00 2.12 51.13%
P/NAPS 0.34 0.39 0.86 1.14 1.15 3.65 2.70 -74.71%

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