[SURIA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1.68%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 266,049 266,916 271,576 276,006 270,388 257,630 250,708 4.02%
PBT 75,590 76,118 74,032 74,352 74,312 65,934 59,072 17.81%
Tax -20,168 -20,830 -19,652 -20,737 -19,680 -17,586 -15,712 18.05%
NP 55,422 55,288 54,380 53,615 54,632 48,348 43,360 17.72%
-
NP to SH 55,164 54,972 53,620 53,568 54,482 48,124 42,784 18.40%
-
Tax Rate 26.68% 27.37% 26.55% 27.89% 26.48% 26.67% 26.60% -
Total Cost 210,626 211,628 217,196 222,391 215,756 209,282 207,348 1.04%
-
Net Worth 799,466 785,583 780,210 766,467 762,521 745,836 739,778 5.29%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,333 16,999 - 16,996 11,334 17,004 - -
Div Payout % 20.54% 30.92% - 31.73% 20.80% 35.34% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 799,466 785,583 780,210 766,467 762,521 745,836 739,778 5.29%
NOSH 283,328 283,328 283,403 283,278 283,370 283,415 282,962 0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 20.83% 20.71% 20.02% 19.43% 20.21% 18.77% 17.30% -
ROE 6.90% 7.00% 6.87% 6.99% 7.15% 6.45% 5.78% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 93.90 94.21 95.83 97.43 95.42 90.90 88.60 3.93%
EPS 19.47 19.40 18.92 18.91 19.23 16.98 15.12 18.30%
DPS 4.00 6.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 2.8217 2.7727 2.753 2.7057 2.6909 2.6316 2.6144 5.20%
Adjusted Per Share Value based on latest NOSH - 283,616
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 76.93 77.18 78.53 79.81 78.19 74.50 72.50 4.02%
EPS 15.95 15.90 15.51 15.49 15.75 13.92 12.37 18.41%
DPS 3.28 4.92 0.00 4.91 3.28 4.92 0.00 -
NAPS 2.3118 2.2716 2.2561 2.2164 2.205 2.1567 2.1392 5.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.46 1.54 1.64 1.58 1.42 1.77 2.03 -
P/RPS 1.55 1.63 1.71 1.62 1.49 1.95 2.29 -22.85%
P/EPS 7.50 7.94 8.67 8.36 7.39 10.42 13.43 -32.11%
EY 13.34 12.60 11.54 11.97 13.54 9.59 7.45 47.30%
DY 2.74 3.90 0.00 3.80 2.82 3.39 0.00 -
P/NAPS 0.52 0.56 0.60 0.58 0.53 0.67 0.78 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 29/08/12 26/04/12 29/02/12 15/11/11 25/08/11 18/05/11 -
Price 1.42 1.52 1.59 1.80 1.64 1.60 1.99 -
P/RPS 1.51 1.61 1.66 1.85 1.72 1.76 2.25 -23.29%
P/EPS 7.29 7.83 8.40 9.52 8.53 9.42 13.16 -32.47%
EY 13.71 12.76 11.90 10.51 11.72 10.61 7.60 48.02%
DY 2.82 3.95 0.00 3.33 2.44 3.75 0.00 -
P/NAPS 0.50 0.55 0.58 0.67 0.61 0.61 0.76 -24.29%

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