[SURIA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 7.72%
YoY- -81.38%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 179,247 114,517 53,558 285,398 221,034 141,256 68,695 89.42%
PBT 38,740 21,473 8,911 41,524 37,193 22,364 11,191 128.66%
Tax -1,146 -509 -310 -3,629 -1,740 -2,017 -965 12.13%
NP 37,594 20,964 8,601 37,895 35,453 20,347 10,226 138.01%
-
NP to SH 37,166 20,761 8,469 37,422 34,739 20,051 10,145 137.45%
-
Tax Rate 2.96% 2.37% 3.48% 8.74% 4.68% 9.02% 8.62% -
Total Cost 141,653 93,553 44,957 247,503 185,581 120,909 58,469 80.28%
-
Net Worth 664,597 648,094 642,199 633,822 631,280 617,389 637,604 2.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 8,498 - - - -
Div Payout % - - - 22.71% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 664,597 648,094 642,199 633,822 631,280 617,389 637,604 2.80%
NOSH 283,277 283,233 283,244 283,285 283,352 283,206 283,379 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.97% 18.31% 16.06% 13.28% 16.04% 14.40% 14.89% -
ROE 5.59% 3.20% 1.32% 5.90% 5.50% 3.25% 1.59% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.28 40.43 18.91 100.75 78.01 49.88 24.24 89.48%
EPS 13.12 7.33 2.99 13.21 12.26 7.08 3.58 137.51%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.3461 2.2882 2.2673 2.2374 2.2279 2.18 2.25 2.82%
Adjusted Per Share Value based on latest NOSH - 282,421
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.83 33.11 15.49 82.52 63.91 40.84 19.86 89.44%
EPS 10.75 6.00 2.45 10.82 10.04 5.80 2.93 137.69%
DPS 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
NAPS 1.9217 1.8739 1.8569 1.8327 1.8253 1.7852 1.8436 2.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.26 1.19 0.74 0.83 1.44 2.22 2.46 -
P/RPS 1.99 2.94 3.91 0.82 1.85 4.45 10.15 -66.21%
P/EPS 9.60 16.23 24.75 6.28 11.75 31.36 68.72 -73.04%
EY 10.41 6.16 4.04 15.92 8.51 3.19 1.46 270.00%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.33 0.37 0.65 1.02 1.09 -37.36%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 17/08/09 08/05/09 23/02/09 24/11/08 26/08/08 20/05/08 -
Price 1.43 1.23 1.29 0.76 0.88 1.87 2.56 -
P/RPS 2.26 3.04 6.82 0.75 1.13 3.75 10.56 -64.18%
P/EPS 10.90 16.78 43.14 5.75 7.18 26.41 71.51 -71.43%
EY 9.17 5.96 2.32 17.38 13.93 3.79 1.40 249.67%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.57 0.34 0.39 0.86 1.14 -34.06%

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