[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 73.25%
YoY- -59.28%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 114,517 53,558 285,398 221,034 141,256 68,695 310,243 -48.57%
PBT 21,473 8,911 41,524 37,193 22,364 11,191 71,472 -55.17%
Tax -509 -310 -3,629 -1,740 -2,017 -965 131,061 -
NP 20,964 8,601 37,895 35,453 20,347 10,226 202,533 -77.98%
-
NP to SH 20,761 8,469 37,422 34,739 20,051 10,145 200,931 -78.01%
-
Tax Rate 2.37% 3.48% 8.74% 4.68% 9.02% 8.62% -183.37% -
Total Cost 93,553 44,957 247,503 185,581 120,909 58,469 107,710 -8.97%
-
Net Worth 648,094 642,199 633,822 631,280 617,389 637,604 628,971 2.01%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 8,498 - - - 33,998 -
Div Payout % - - 22.71% - - - 16.92% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 648,094 642,199 633,822 631,280 617,389 637,604 628,971 2.01%
NOSH 283,233 283,244 283,285 283,352 283,206 283,379 283,320 -0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.31% 16.06% 13.28% 16.04% 14.40% 14.89% 65.28% -
ROE 3.20% 1.32% 5.90% 5.50% 3.25% 1.59% 31.95% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.43 18.91 100.75 78.01 49.88 24.24 109.50 -48.56%
EPS 7.33 2.99 13.21 12.26 7.08 3.58 70.92 -78.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 12.00 -
NAPS 2.2882 2.2673 2.2374 2.2279 2.18 2.25 2.22 2.03%
Adjusted Per Share Value based on latest NOSH - 283,552
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 33.11 15.49 82.52 63.91 40.84 19.86 89.71 -48.57%
EPS 6.00 2.45 10.82 10.04 5.80 2.93 58.10 -78.01%
DPS 0.00 0.00 2.46 0.00 0.00 0.00 9.83 -
NAPS 1.8739 1.8569 1.8327 1.8253 1.7852 1.8436 1.8187 2.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.19 0.74 0.83 1.44 2.22 2.46 3.40 -
P/RPS 2.94 3.91 0.82 1.85 4.45 10.15 3.10 -3.47%
P/EPS 16.23 24.75 6.28 11.75 31.36 68.72 4.79 125.75%
EY 6.16 4.04 15.92 8.51 3.19 1.46 20.86 -55.68%
DY 0.00 0.00 3.61 0.00 0.00 0.00 3.53 -
P/NAPS 0.52 0.33 0.37 0.65 1.02 1.09 1.53 -51.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 08/05/09 23/02/09 24/11/08 26/08/08 20/05/08 26/02/08 -
Price 1.23 1.29 0.76 0.88 1.87 2.56 2.56 -
P/RPS 3.04 6.82 0.75 1.13 3.75 10.56 2.34 19.08%
P/EPS 16.78 43.14 5.75 7.18 26.41 71.51 3.61 178.78%
EY 5.96 2.32 17.38 13.93 3.79 1.40 27.70 -64.12%
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.69 -
P/NAPS 0.54 0.57 0.34 0.39 0.86 1.14 1.15 -39.61%

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