[SURIA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.26%
YoY- 49.98%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 248,621 244,140 238,640 244,797 238,996 229,034 214,232 10.42%
PBT 75,973 76,390 75,316 59,904 51,653 42,946 35,644 65.54%
Tax -418 -550 -312 -3,186 -1,528 -1,018 -1,240 -51.53%
NP 75,554 75,840 75,004 56,718 50,125 41,928 34,404 68.87%
-
NP to SH 75,600 75,662 74,872 56,126 49,554 41,522 33,876 70.68%
-
Tax Rate 0.55% 0.72% 0.41% 5.32% 2.96% 2.37% 3.48% -
Total Cost 173,066 168,300 163,636 188,079 188,870 187,106 179,828 -2.52%
-
Net Worth 727,871 709,088 698,476 679,501 664,597 648,094 642,199 8.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,387 15,580 - 14,168 - - - -
Div Payout % 13.74% 20.59% - 25.24% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 727,871 709,088 698,476 679,501 664,597 648,094 642,199 8.69%
NOSH 283,284 283,272 283,403 283,361 283,277 283,233 283,244 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 30.39% 31.06% 31.43% 23.17% 20.97% 18.31% 16.06% -
ROE 10.39% 10.67% 10.72% 8.26% 7.46% 6.41% 5.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.76 86.19 84.20 86.39 84.37 80.86 75.64 10.40%
EPS 26.68 26.70 26.44 19.81 17.49 14.66 11.96 70.64%
DPS 3.67 5.50 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.5694 2.5032 2.4646 2.398 2.3461 2.2882 2.2673 8.68%
Adjusted Per Share Value based on latest NOSH - 283,527
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 71.89 70.60 69.01 70.79 69.11 66.23 61.95 10.41%
EPS 21.86 21.88 21.65 16.23 14.33 12.01 9.80 70.63%
DPS 3.00 4.51 0.00 4.10 0.00 0.00 0.00 -
NAPS 2.1048 2.0505 2.0198 1.9649 1.9218 1.8741 1.857 8.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.66 1.41 1.56 1.43 1.26 1.19 0.74 -
P/RPS 1.89 1.64 1.85 1.66 1.49 1.47 0.98 54.87%
P/EPS 6.22 5.28 5.90 7.22 7.20 8.12 6.19 0.32%
EY 16.08 18.94 16.94 13.85 13.88 12.32 16.16 -0.33%
DY 2.21 3.90 0.00 3.50 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.63 0.60 0.54 0.52 0.33 57.06%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 30/07/10 26/05/10 19/02/10 19/11/09 17/08/09 08/05/09 -
Price 1.84 1.60 1.29 1.43 1.43 1.23 1.29 -
P/RPS 2.10 1.86 1.53 1.66 1.69 1.52 1.71 14.66%
P/EPS 6.89 5.99 4.88 7.22 8.17 8.39 10.79 -25.82%
EY 14.50 16.69 20.48 13.85 12.23 11.92 9.27 34.71%
DY 1.99 3.44 0.00 3.50 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.52 0.60 0.61 0.54 0.57 16.83%

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