[SURIA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.55%
YoY- 195.84%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 305,541 313,271 310,243 290,626 277,928 237,653 211,314 27.89%
PBT 55,495 63,588 71,472 79,562 77,664 72,325 67,732 -12.45%
Tax 98,547 134,962 131,055 21,542 17,668 -21,730 -20,955 -
NP 154,042 198,550 202,527 101,104 95,332 50,595 46,777 121.50%
-
NP to SH 152,763 196,742 200,675 99,817 94,568 50,568 46,908 119.86%
-
Tax Rate -177.58% -212.24% -183.37% -27.08% -22.75% 30.04% 30.94% -
Total Cost 151,499 114,721 107,716 189,522 182,596 187,058 164,537 -5.35%
-
Net Worth 617,002 637,604 628,965 512,247 495,787 454,129 876,789 -20.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 33,998 48,163 48,163 28,307 28,307 14,141 33,964 0.06%
Div Payout % 22.26% 24.48% 24.00% 28.36% 29.93% 27.97% 72.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 617,002 637,604 628,965 512,247 495,787 454,129 876,789 -20.90%
NOSH 283,028 283,379 283,317 565,894 566,614 567,661 565,670 -37.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 50.42% 63.38% 65.28% 34.79% 34.30% 21.29% 22.14% -
ROE 24.76% 30.86% 31.91% 19.49% 19.07% 11.14% 5.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 107.95 110.55 109.50 51.36 49.05 41.87 37.36 102.99%
EPS 53.97 69.43 70.83 17.64 16.69 8.91 8.29 249.05%
DPS 12.01 17.00 17.00 5.00 5.00 2.50 6.00 58.89%
NAPS 2.18 2.25 2.22 0.9052 0.875 0.80 1.55 25.55%
Adjusted Per Share Value based on latest NOSH - 565,894
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 88.35 90.58 89.71 84.03 80.36 68.72 61.10 27.90%
EPS 44.17 56.89 58.02 28.86 27.34 14.62 13.56 119.89%
DPS 9.83 13.93 13.93 8.18 8.18 4.09 9.82 0.06%
NAPS 1.784 1.8436 1.8186 1.4811 1.4336 1.3131 2.5352 -20.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.22 2.46 3.40 3.22 2.00 1.46 0.93 -
P/RPS 2.06 2.23 3.10 6.27 4.08 3.49 2.49 -11.88%
P/EPS 4.11 3.54 4.80 18.26 11.98 16.39 11.22 -48.83%
EY 24.31 28.22 20.83 5.48 8.35 6.10 8.92 95.22%
DY 5.41 6.91 5.00 1.55 2.50 1.71 6.45 -11.07%
P/NAPS 1.02 1.09 1.53 3.56 2.29 1.83 0.60 42.48%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 26/02/08 31/10/07 17/08/07 14/05/07 05/03/07 -
Price 1.87 2.56 2.56 3.30 2.36 1.70 1.34 -
P/RPS 1.73 2.32 2.34 6.43 4.81 4.06 3.59 -38.56%
P/EPS 3.46 3.69 3.61 18.71 14.14 19.08 16.16 -64.24%
EY 28.86 27.12 27.67 5.35 7.07 5.24 6.19 179.34%
DY 6.42 6.64 6.64 1.52 2.12 1.47 4.48 27.13%
P/NAPS 0.86 1.14 1.15 3.65 2.70 2.13 0.86 0.00%

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