[SURIA] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -4.81%
YoY- -38.92%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 65,667 67,659 64,311 40,016 39,328 43,387 39,288 40.88%
PBT 19,075 22,696 16,627 13,927 14,482 10,947 14,906 17.88%
Tax -4,872 -7,886 -4,937 -4,035 -4,097 -9,351 -10,160 -38.76%
NP 14,203 14,810 11,690 9,892 10,385 1,596 4,746 107.80%
-
NP to SH 14,078 14,764 11,841 9,885 10,385 1,596 4,746 106.58%
-
Tax Rate 25.54% 34.75% 29.69% 28.97% 28.29% 85.42% 68.16% -
Total Cost 51,464 52,849 52,621 30,124 28,943 41,791 34,542 30.47%
-
Net Worth 454,129 437,206 423,046 412,443 406,369 395,465 386,629 11.33%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 14,141 - - - - - -
Div Payout % - 95.79% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 454,129 437,206 423,046 412,443 406,369 395,465 386,629 11.33%
NOSH 567,661 565,670 566,555 568,103 564,402 569,999 565,000 0.31%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.63% 21.89% 18.18% 24.72% 26.41% 3.68% 12.08% -
ROE 3.10% 3.38% 2.80% 2.40% 2.56% 0.40% 1.23% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.57 11.96 11.35 7.04 6.97 7.61 6.95 40.50%
EPS 2.48 2.61 2.09 1.74 1.84 0.28 0.84 105.93%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.7729 0.7467 0.726 0.72 0.6938 0.6843 10.98%
Adjusted Per Share Value based on latest NOSH - 568,103
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.99 19.56 18.60 11.57 11.37 12.55 11.36 40.89%
EPS 4.07 4.27 3.42 2.86 3.00 0.46 1.37 106.79%
DPS 0.00 4.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3131 1.2642 1.2232 1.1926 1.175 1.1435 1.1179 11.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.46 0.93 0.87 0.99 1.07 1.00 1.26 -
P/RPS 12.62 7.78 7.66 14.05 15.36 13.14 18.12 -21.44%
P/EPS 58.87 35.63 41.63 56.90 58.15 357.14 150.00 -46.42%
EY 1.70 2.81 2.40 1.76 1.72 0.28 0.67 86.13%
DY 0.00 2.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.20 1.17 1.36 1.49 1.44 1.84 -0.36%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 05/03/07 28/11/06 05/09/06 25/05/06 24/02/06 21/11/05 -
Price 1.70 1.34 0.97 0.88 1.04 1.06 1.16 -
P/RPS 14.70 11.20 8.55 12.49 14.93 13.93 16.68 -8.08%
P/EPS 68.55 51.34 46.41 50.57 56.52 378.57 138.10 -37.33%
EY 1.46 1.95 2.15 1.98 1.77 0.26 0.72 60.27%
DY 0.00 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.73 1.30 1.21 1.44 1.53 1.70 16.23%

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