[SURIA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -25.93%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 270,388 257,630 250,708 254,966 248,621 244,140 238,640 8.67%
PBT 74,312 65,934 59,072 75,562 75,973 76,390 75,316 -0.88%
Tax -19,680 -17,586 -15,712 -19,234 -418 -550 -312 1480.58%
NP 54,632 48,348 43,360 56,328 75,554 75,840 75,004 -19.02%
-
NP to SH 54,482 48,124 42,784 55,998 75,600 75,662 74,872 -19.08%
-
Tax Rate 26.48% 26.67% 26.60% 25.45% 0.55% 0.72% 0.41% -
Total Cost 215,756 209,282 207,348 198,638 173,066 168,300 163,636 20.22%
-
Net Worth 762,521 745,836 739,778 729,880 727,871 709,088 698,476 6.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,334 17,004 - 13,455 10,387 15,580 - -
Div Payout % 20.80% 35.34% - 24.03% 13.74% 20.59% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 762,521 745,836 739,778 729,880 727,871 709,088 698,476 6.01%
NOSH 283,370 283,415 282,962 283,272 283,284 283,272 283,403 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.21% 18.77% 17.30% 22.09% 30.39% 31.06% 31.43% -
ROE 7.15% 6.45% 5.78% 7.67% 10.39% 10.67% 10.72% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 95.42 90.90 88.60 90.01 87.76 86.19 84.20 8.68%
EPS 19.23 16.98 15.12 19.76 26.68 26.70 26.44 -19.10%
DPS 4.00 6.00 0.00 4.75 3.67 5.50 0.00 -
NAPS 2.6909 2.6316 2.6144 2.5766 2.5694 2.5032 2.4646 6.02%
Adjusted Per Share Value based on latest NOSH - 286,250
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 78.18 74.49 72.49 73.72 71.89 70.59 69.00 8.67%
EPS 15.75 13.91 12.37 16.19 21.86 21.88 21.65 -19.09%
DPS 3.28 4.92 0.00 3.89 3.00 4.50 0.00 -
NAPS 2.2048 2.1566 2.139 2.1104 2.1046 2.0503 2.0196 6.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.42 1.77 2.03 1.90 1.66 1.41 1.56 -
P/RPS 1.49 1.95 2.29 2.11 1.89 1.64 1.85 -13.42%
P/EPS 7.39 10.42 13.43 9.61 6.22 5.28 5.90 16.18%
EY 13.54 9.59 7.45 10.40 16.08 18.94 16.94 -13.86%
DY 2.82 3.39 0.00 2.50 2.21 3.90 0.00 -
P/NAPS 0.53 0.67 0.78 0.74 0.65 0.56 0.63 -10.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 25/08/11 18/05/11 25/02/11 15/11/10 30/07/10 26/05/10 -
Price 1.64 1.60 1.99 2.05 1.84 1.60 1.29 -
P/RPS 1.72 1.76 2.25 2.28 2.10 1.86 1.53 8.10%
P/EPS 8.53 9.42 13.16 10.37 6.89 5.99 4.88 45.05%
EY 11.72 10.61 7.60 9.64 14.50 16.69 20.48 -31.04%
DY 2.44 3.75 0.00 2.32 1.99 3.44 0.00 -
P/NAPS 0.61 0.61 0.76 0.80 0.72 0.64 0.52 11.21%

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