[SURIA] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -11.69%
YoY- 66.83%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 211,314 187,042 162,019 164,778 162,681 141,631 116,313 48.72%
PBT 67,732 55,983 54,262 58,011 61,181 51,208 40,738 40.21%
Tax -20,955 -21,970 -27,216 -24,361 -23,137 -14,878 -5,936 131.31%
NP 46,777 34,013 27,046 33,650 38,044 36,330 34,802 21.72%
-
NP to SH 46,908 33,740 26,645 32,943 37,304 36,040 34,489 22.68%
-
Tax Rate 30.94% 39.24% 50.16% 41.99% 37.82% 29.05% 14.57% -
Total Cost 164,537 153,029 134,973 131,128 124,637 105,301 81,511 59.51%
-
Net Worth 876,789 423,046 412,443 406,369 395,465 386,629 385,053 72.82%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 33,964 11,381 11,381 11,358 11,358 5,658 5,658 229.21%
Div Payout % 72.41% 33.73% 42.71% 34.48% 30.45% 15.70% 16.41% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 876,789 423,046 412,443 406,369 395,465 386,629 385,053 72.82%
NOSH 565,670 566,555 568,103 564,402 569,999 565,000 565,839 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.14% 18.18% 16.69% 20.42% 23.39% 25.65% 29.92% -
ROE 5.35% 7.98% 6.46% 8.11% 9.43% 9.32% 8.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.36 33.01 28.52 29.20 28.54 25.07 20.56 48.74%
EPS 8.29 5.96 4.69 5.84 6.54 6.38 6.10 22.62%
DPS 6.00 2.00 2.00 2.00 2.00 1.00 1.00 229.11%
NAPS 1.55 0.7467 0.726 0.72 0.6938 0.6843 0.6805 72.85%
Adjusted Per Share Value based on latest NOSH - 564,402
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.10 54.08 46.85 47.65 47.04 40.95 33.63 48.73%
EPS 13.56 9.76 7.70 9.53 10.79 10.42 9.97 22.68%
DPS 9.82 3.29 3.29 3.28 3.28 1.64 1.64 228.67%
NAPS 2.5352 1.2232 1.1926 1.175 1.1435 1.1179 1.1134 72.81%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.93 0.87 0.99 1.07 1.00 1.26 0.95 -
P/RPS 2.49 2.64 3.47 3.66 3.50 5.03 4.62 -33.69%
P/EPS 11.22 14.61 21.11 18.33 15.28 19.75 15.59 -19.64%
EY 8.92 6.85 4.74 5.45 6.54 5.06 6.42 24.43%
DY 6.45 2.30 2.02 1.87 2.00 0.79 1.05 234.30%
P/NAPS 0.60 1.17 1.36 1.49 1.44 1.84 1.40 -43.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/03/07 28/11/06 05/09/06 25/05/06 24/02/06 21/11/05 09/08/05 -
Price 1.34 0.97 0.88 1.04 1.06 1.16 1.09 -
P/RPS 3.59 2.94 3.09 3.56 3.71 4.63 5.30 -22.81%
P/EPS 16.16 16.29 18.76 17.82 16.20 18.19 17.88 -6.50%
EY 6.19 6.14 5.33 5.61 6.17 5.50 5.59 7.01%
DY 4.48 2.06 2.27 1.92 1.89 0.86 0.92 186.46%
P/NAPS 0.86 1.30 1.21 1.44 1.53 1.70 1.60 -33.81%

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