[SURIA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -23.6%
YoY- -42.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 276,006 270,388 257,630 250,708 254,966 248,621 244,140 8.49%
PBT 74,352 74,312 65,934 59,072 75,562 75,973 76,390 -1.78%
Tax -20,737 -19,680 -17,586 -15,712 -19,234 -418 -550 1016.99%
NP 53,615 54,632 48,348 43,360 56,328 75,554 75,840 -20.59%
-
NP to SH 53,568 54,482 48,124 42,784 55,998 75,600 75,662 -20.51%
-
Tax Rate 27.89% 26.48% 26.67% 26.60% 25.45% 0.55% 0.72% -
Total Cost 222,391 215,756 209,282 207,348 198,638 173,066 168,300 20.35%
-
Net Worth 766,467 762,521 745,836 739,778 729,880 727,871 709,088 5.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 16,996 11,334 17,004 - 13,455 10,387 15,580 5.95%
Div Payout % 31.73% 20.80% 35.34% - 24.03% 13.74% 20.59% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 766,467 762,521 745,836 739,778 729,880 727,871 709,088 5.30%
NOSH 283,278 283,370 283,415 282,962 283,272 283,284 283,272 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.43% 20.21% 18.77% 17.30% 22.09% 30.39% 31.06% -
ROE 6.99% 7.15% 6.45% 5.78% 7.67% 10.39% 10.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 97.43 95.42 90.90 88.60 90.01 87.76 86.19 8.49%
EPS 18.91 19.23 16.98 15.12 19.76 26.68 26.70 -20.49%
DPS 6.00 4.00 6.00 0.00 4.75 3.67 5.50 5.95%
NAPS 2.7057 2.6909 2.6316 2.6144 2.5766 2.5694 2.5032 5.30%
Adjusted Per Share Value based on latest NOSH - 282,962
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 79.81 78.19 74.50 72.50 73.73 71.89 70.60 8.49%
EPS 15.49 15.75 13.92 12.37 16.19 21.86 21.88 -20.51%
DPS 4.91 3.28 4.92 0.00 3.89 3.00 4.51 5.81%
NAPS 2.2164 2.205 2.1567 2.1392 2.1106 2.1048 2.0505 5.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.58 1.42 1.77 2.03 1.90 1.66 1.41 -
P/RPS 1.62 1.49 1.95 2.29 2.11 1.89 1.64 -0.81%
P/EPS 8.36 7.39 10.42 13.43 9.61 6.22 5.28 35.73%
EY 11.97 13.54 9.59 7.45 10.40 16.08 18.94 -26.29%
DY 3.80 2.82 3.39 0.00 2.50 2.21 3.90 -1.71%
P/NAPS 0.58 0.53 0.67 0.78 0.74 0.65 0.56 2.36%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 15/11/11 25/08/11 18/05/11 25/02/11 15/11/10 30/07/10 -
Price 1.80 1.64 1.60 1.99 2.05 1.84 1.60 -
P/RPS 1.85 1.72 1.76 2.25 2.28 2.10 1.86 -0.35%
P/EPS 9.52 8.53 9.42 13.16 10.37 6.89 5.99 36.07%
EY 10.51 11.72 10.61 7.60 9.64 14.50 16.69 -26.47%
DY 3.33 2.44 3.75 0.00 2.32 1.99 3.44 -2.13%
P/NAPS 0.67 0.61 0.61 0.76 0.80 0.72 0.64 3.09%

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