[SURIA] QoQ TTM 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- -19.12%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 237,653 211,314 187,042 162,019 164,778 162,681 141,631 41.25%
PBT 72,325 67,732 55,983 54,262 58,011 61,181 51,208 25.90%
Tax -21,730 -20,955 -21,970 -27,216 -24,361 -23,137 -14,878 28.75%
NP 50,595 46,777 34,013 27,046 33,650 38,044 36,330 24.73%
-
NP to SH 50,568 46,908 33,740 26,645 32,943 37,304 36,040 25.35%
-
Tax Rate 30.04% 30.94% 39.24% 50.16% 41.99% 37.82% 29.05% -
Total Cost 187,058 164,537 153,029 134,973 131,128 124,637 105,301 46.72%
-
Net Worth 454,129 876,789 423,046 412,443 406,369 395,465 386,629 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 33,964 11,381 11,381 11,358 11,358 5,658 84.26%
Div Payout % 27.97% 72.41% 33.73% 42.71% 34.48% 30.45% 15.70% -
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 454,129 876,789 423,046 412,443 406,369 395,465 386,629 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 21.29% 22.14% 18.18% 16.69% 20.42% 23.39% 25.65% -
ROE 11.14% 5.35% 7.98% 6.46% 8.11% 9.43% 9.32% -
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 41.87 37.36 33.01 28.52 29.20 28.54 25.07 40.81%
EPS 8.91 8.29 5.96 4.69 5.84 6.54 6.38 24.96%
DPS 2.50 6.00 2.00 2.00 2.00 2.00 1.00 84.30%
NAPS 0.80 1.55 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 68.72 61.11 54.09 46.85 47.65 47.04 40.96 41.23%
EPS 14.62 13.56 9.76 7.70 9.53 10.79 10.42 25.35%
DPS 4.09 9.82 3.29 3.29 3.28 3.28 1.64 84.00%
NAPS 1.3132 2.5354 1.2233 1.1926 1.1751 1.1436 1.118 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 3.49 2.49 2.64 3.47 3.66 3.50 5.03 -21.64%
P/EPS 16.39 11.22 14.61 21.11 18.33 15.28 19.75 -11.70%
EY 6.10 8.92 6.85 4.74 5.45 6.54 5.06 13.28%
DY 1.71 6.45 2.30 2.02 1.87 2.00 0.79 67.41%
P/NAPS 1.83 0.60 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 4.06 3.59 2.94 3.09 3.56 3.71 4.63 -8.39%
P/EPS 19.08 16.16 16.29 18.76 17.82 16.20 18.19 3.23%
EY 5.24 6.19 6.14 5.33 5.61 6.17 5.50 -3.17%
DY 1.47 4.48 2.06 2.27 1.92 1.89 0.86 43.00%
P/NAPS 2.13 0.86 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