[SURIA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

14-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 7.8%

YoY- 53.5%

Quarter Report

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	310,243	290,626	277,928	237,653	211,314	187,042	162,019	54.01%
YoY %	6.75%	4.57%	16.95%	12.46%	12.98%	15.44%	-	-
Horiz. %	191.49%	179.38%	171.54%	146.68%	130.43%	115.44%	100.00%	-
PBT	71,472	79,562	77,664	72,325	67,732	55,983	54,262	20.09%
YoY %	-10.17%	2.44%	7.38%	6.78%	20.99%	3.17%	-	-
Horiz. %	131.72%	146.63%	143.13%	133.29%	124.82%	103.17%	100.00%	-
Tax	131,055	21,542	17,668	-21,730	-20,955	-21,970	-27,216	-
YoY %	508.37%	21.93%	181.31%	-3.70%	4.62%	19.28%	-	-
Horiz. %	-481.54%	-79.15%	-64.92%	79.84%	77.00%	80.72%	100.00%	-
NP	202,527	101,104	95,332	50,595	46,777	34,013	27,046	281.35%
YoY %	100.32%	6.05%	88.42%	8.16%	37.53%	25.76%	-	-
Horiz. %	748.82%	373.82%	352.48%	187.07%	172.95%	125.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	200,675	99,817	94,568	50,568	46,908	33,740	26,645	282.81%
YoY %	101.04%	5.55%	87.01%	7.80%	39.03%	26.63%	-	-
Horiz. %	753.14%	374.62%	354.92%	189.78%	176.05%	126.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-183.37%	-27.08%	-22.75%	30.04%	30.94%	39.24%	50.16%	-
YoY %	-577.14%	-19.03%	-175.73%	-2.91%	-21.15%	-21.77%	-	-
Horiz. %	-365.57%	-53.99%	-45.35%	59.89%	61.68%	78.23%	100.00%	-
Total Cost	107,716	189,522	182,596	187,058	164,537	153,029	134,973	-13.92%
YoY %	-43.16%	3.79%	-2.39%	13.69%	7.52%	13.38%	-	-
Horiz. %	79.81%	140.41%	135.28%	138.59%	121.90%	113.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	628,965	512,247	495,787	454,129	876,789	423,046	412,443	32.38%
YoY %	22.79%	3.32%	9.17%	-48.21%	107.26%	2.57%	-	-
Horiz. %	152.50%	124.20%	120.21%	110.11%	212.58%	102.57%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	48,163	28,307	28,307	14,141	33,964	11,381	11,381	160.94%
YoY %	70.15%	0.00%	100.18%	-58.36%	198.43%	0.00%	-	-
Horiz. %	423.19%	248.72%	248.72%	124.25%	298.43%	100.00%	100.00%	-
Div Payout %	24.00%	28.36%	29.93%	27.97%	72.41%	33.73%	42.71%	-
YoY %	-15.37%	-5.25%	7.01%	-61.37%	114.68%	-21.03%	-	-
Horiz. %	56.19%	66.40%	70.08%	65.49%	169.54%	78.97%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	628,965	512,247	495,787	454,129	876,789	423,046	412,443	32.38%
YoY %	22.79%	3.32%	9.17%	-48.21%	107.26%	2.57%	-	-
Horiz. %	152.50%	124.20%	120.21%	110.11%	212.58%	102.57%	100.00%	-
NOSH	283,317	565,894	566,614	567,661	565,670	566,555	568,103	-37.03%
YoY %	-49.93%	-0.13%	-0.18%	0.35%	-0.16%	-0.27%	-	-
Horiz. %	49.87%	99.61%	99.74%	99.92%	99.57%	99.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	65.28%	34.79%	34.30%	21.29%	22.14%	18.18%	16.69%	-
YoY %	87.64%	1.43%	61.11%	-3.84%	21.78%	8.93%	-	-
Horiz. %	391.13%	208.45%	205.51%	127.56%	132.65%	108.93%	100.00%	-
ROE	31.91%	19.49%	19.07%	11.14%	5.35%	7.98%	6.46%	-
YoY %	63.72%	2.20%	71.18%	108.22%	-32.96%	23.53%	-	-
Horiz. %	493.96%	301.70%	295.20%	172.45%	82.82%	123.53%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	109.50	51.36	49.05	41.87	37.36	33.01	28.52	144.59%
YoY %	113.20%	4.71%	17.15%	12.07%	13.18%	15.74%	-	-
Horiz. %	383.94%	180.08%	171.98%	146.81%	131.00%	115.74%	100.00%	-
EPS	70.83	17.64	16.69	8.91	8.29	5.96	4.69	507.96%
YoY %	301.53%	5.69%	87.32%	7.48%	39.09%	27.08%	-	-
Horiz. %	1,510.23%	376.12%	355.86%	189.98%	176.76%	127.08%	100.00%	-
DPS	17.00	5.00	5.00	2.50	6.00	2.00	2.00	314.87%
YoY %	240.00%	0.00%	100.00%	-58.33%	200.00%	0.00%	-	-
Horiz. %	850.00%	250.00%	250.00%	125.00%	300.00%	100.00%	100.00%	-
NAPS	2.22	0.9052	0.875	0.80	1.55	0.7467	0.726	110.24%
YoY %	145.25%	3.45%	9.38%	-48.39%	107.58%	2.85%	-	-
Horiz. %	305.79%	124.68%	120.52%	110.19%	213.50%	102.85%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 567,661
RPS	89.71	84.04	80.37	68.72	61.11	54.09	46.85	54.01%
YoY %	6.75%	4.57%	16.95%	12.45%	12.98%	15.45%	-	-
Horiz. %	191.48%	179.38%	171.55%	146.68%	130.44%	115.45%	100.00%	-
EPS	58.03	28.86	27.35	14.62	13.56	9.76	7.70	282.98%
YoY %	101.07%	5.52%	87.07%	7.82%	38.93%	26.75%	-	-
Horiz. %	753.64%	374.81%	355.19%	189.87%	176.10%	126.75%	100.00%	-
DPS	13.93	8.19	8.19	4.09	9.82	3.29	3.29	161.03%
YoY %	70.09%	0.00%	100.24%	-58.35%	198.48%	0.00%	-	-
Horiz. %	423.40%	248.94%	248.94%	124.32%	298.48%	100.00%	100.00%	-
NAPS	1.8188	1.4813	1.4337	1.3132	2.5354	1.2233	1.1926	32.39%
YoY %	22.78%	3.32%	9.18%	-48.21%	107.26%	2.57%	-	-
Horiz. %	152.51%	124.21%	120.22%	110.11%	212.59%	102.57%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	3.40	3.22	2.00	1.46	0.93	0.87	0.99	-
P/RPS	3.10	6.27	4.08	3.49	2.49	2.64	3.47	-7.22%
YoY %	-50.56%	53.68%	16.91%	40.16%	-5.68%	-23.92%	-	-
Horiz. %	89.34%	180.69%	117.58%	100.58%	71.76%	76.08%	100.00%	-
P/EPS	4.80	18.26	11.98	16.39	11.22	14.61	21.11	-62.64%
YoY %	-73.71%	52.42%	-26.91%	46.08%	-23.20%	-30.79%	-	-
Horiz. %	22.74%	86.50%	56.75%	77.64%	53.15%	69.21%	100.00%	-
EY	20.83	5.48	8.35	6.10	8.92	6.85	4.74	167.56%
YoY %	280.11%	-34.37%	36.89%	-31.61%	30.22%	44.51%	-	-
Horiz. %	439.45%	115.61%	176.16%	128.69%	188.19%	144.51%	100.00%	-
DY	5.00	1.55	2.50	1.71	6.45	2.30	2.02	82.68%
YoY %	222.58%	-38.00%	46.20%	-73.49%	180.43%	13.86%	-	-
Horiz. %	247.52%	76.73%	123.76%	84.65%	319.31%	113.86%	100.00%	-
P/NAPS	1.53	3.56	2.29	1.83	0.60	1.17	1.36	8.14%
YoY %	-57.02%	55.46%	25.14%	205.00%	-48.72%	-13.97%	-	-
Horiz. %	112.50%	261.76%	168.38%	134.56%	44.12%	86.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	31/10/07	17/08/07	14/05/07	05/03/07	28/11/06	05/09/06	-
Price	2.56	3.30	2.36	1.70	1.34	0.97	0.88	-
P/RPS	2.34	6.43	4.81	4.06	3.59	2.94	3.09	-16.87%
YoY %	-63.61%	33.68%	18.47%	13.09%	22.11%	-4.85%	-	-
Horiz. %	75.73%	208.09%	155.66%	131.39%	116.18%	95.15%	100.00%	-
P/EPS	3.61	18.71	14.14	19.08	16.16	16.29	18.76	-66.56%
YoY %	-80.71%	32.32%	-25.89%	18.07%	-0.80%	-13.17%	-	-
Horiz. %	19.24%	99.73%	75.37%	101.71%	86.14%	86.83%	100.00%	-
EY	27.67	5.35	7.07	5.24	6.19	6.14	5.33	198.91%
YoY %	417.20%	-24.33%	34.92%	-15.35%	0.81%	15.20%	-	-
Horiz. %	519.14%	100.38%	132.65%	98.31%	116.14%	115.20%	100.00%	-
DY	6.64	1.52	2.12	1.47	4.48	2.06	2.27	104.13%
YoY %	336.84%	-28.30%	44.22%	-67.19%	117.48%	-9.25%	-	-
Horiz. %	292.51%	66.96%	93.39%	64.76%	197.36%	90.75%	100.00%	-
P/NAPS	1.15	3.65	2.70	2.13	0.86	1.30	1.21	-3.32%
YoY %	-68.49%	35.19%	26.76%	147.67%	-33.85%	7.44%	-	-
Horiz. %	95.04%	301.65%	223.14%	176.03%	71.07%	107.44%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos