[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.37%
YoY- -16.52%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 244,797 179,247 114,517 53,558 285,398 221,034 141,256 44.13%
PBT 59,904 38,740 21,473 8,911 41,524 37,193 22,364 92.52%
Tax -3,186 -1,146 -509 -310 -3,629 -1,740 -2,017 35.51%
NP 56,718 37,594 20,964 8,601 37,895 35,453 20,347 97.69%
-
NP to SH 56,126 37,166 20,761 8,469 37,422 34,739 20,051 98.24%
-
Tax Rate 5.32% 2.96% 2.37% 3.48% 8.74% 4.68% 9.02% -
Total Cost 188,079 141,653 93,553 44,957 247,503 185,581 120,909 34.14%
-
Net Worth 679,501 664,597 648,094 642,199 633,822 631,280 617,389 6.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,168 - - - 8,498 - - -
Div Payout % 25.24% - - - 22.71% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 679,501 664,597 648,094 642,199 633,822 631,280 617,389 6.58%
NOSH 283,361 283,277 283,233 283,244 283,285 283,352 283,206 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.17% 20.97% 18.31% 16.06% 13.28% 16.04% 14.40% -
ROE 8.26% 5.59% 3.20% 1.32% 5.90% 5.50% 3.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.39 63.28 40.43 18.91 100.75 78.01 49.88 44.07%
EPS 19.81 13.12 7.33 2.99 13.21 12.26 7.08 98.19%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.398 2.3461 2.2882 2.2673 2.2374 2.2279 2.18 6.54%
Adjusted Per Share Value based on latest NOSH - 283,244
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.79 51.83 33.11 15.49 82.53 63.92 40.85 44.12%
EPS 16.23 10.75 6.00 2.45 10.82 10.05 5.80 98.20%
DPS 4.10 0.00 0.00 0.00 2.46 0.00 0.00 -
NAPS 1.9649 1.9218 1.8741 1.857 1.8328 1.8255 1.7853 6.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.43 1.26 1.19 0.74 0.83 1.44 2.22 -
P/RPS 1.66 1.99 2.94 3.91 0.82 1.85 4.45 -48.08%
P/EPS 7.22 9.60 16.23 24.75 6.28 11.75 31.36 -62.33%
EY 13.85 10.41 6.16 4.04 15.92 8.51 3.19 165.42%
DY 3.50 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 0.60 0.54 0.52 0.33 0.37 0.65 1.02 -29.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 19/11/09 17/08/09 08/05/09 23/02/09 24/11/08 26/08/08 -
Price 1.43 1.43 1.23 1.29 0.76 0.88 1.87 -
P/RPS 1.66 2.26 3.04 6.82 0.75 1.13 3.75 -41.83%
P/EPS 7.22 10.90 16.78 43.14 5.75 7.18 26.41 -57.77%
EY 13.85 9.17 5.96 2.32 17.38 13.93 3.79 136.69%
DY 3.50 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.60 0.61 0.54 0.57 0.34 0.39 0.86 -21.28%

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