[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -66.65%
YoY- 121.02%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 254,966 186,466 122,070 59,660 244,797 179,247 114,517 70.25%
PBT 75,562 56,980 38,195 18,829 59,904 38,740 21,473 130.82%
Tax -19,234 -314 -275 -78 -3,186 -1,146 -509 1018.65%
NP 56,328 56,666 37,920 18,751 56,718 37,594 20,964 92.92%
-
NP to SH 55,998 56,700 37,831 18,718 56,126 37,166 20,761 93.41%
-
Tax Rate 25.45% 0.55% 0.72% 0.41% 5.32% 2.96% 2.37% -
Total Cost 198,638 129,800 84,150 40,909 188,079 141,653 93,553 64.97%
-
Net Worth 729,880 727,871 709,088 698,476 679,501 664,597 648,094 8.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 13,455 7,790 7,790 - 14,168 - - -
Div Payout % 24.03% 13.74% 20.59% - 25.24% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 729,880 727,871 709,088 698,476 679,501 664,597 648,094 8.22%
NOSH 283,272 283,284 283,272 283,403 283,361 283,277 283,233 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.09% 30.39% 31.06% 31.43% 23.17% 20.97% 18.31% -
ROE 7.67% 7.79% 5.34% 2.68% 8.26% 5.59% 3.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 90.01 65.82 43.09 21.05 86.39 63.28 40.43 70.25%
EPS 19.76 20.01 13.35 6.61 19.81 13.12 7.33 93.34%
DPS 4.75 2.75 2.75 0.00 5.00 0.00 0.00 -
NAPS 2.5766 2.5694 2.5032 2.4646 2.398 2.3461 2.2882 8.21%
Adjusted Per Share Value based on latest NOSH - 283,403
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 73.72 53.92 35.30 17.25 70.78 51.83 33.11 70.26%
EPS 16.19 16.39 10.94 5.41 16.23 10.75 6.00 93.46%
DPS 3.89 2.25 2.25 0.00 4.10 0.00 0.00 -
NAPS 2.1104 2.1046 2.0503 2.0196 1.9648 1.9217 1.8739 8.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.90 1.66 1.41 1.56 1.43 1.26 1.19 -
P/RPS 2.11 2.52 3.27 7.41 1.66 1.99 2.94 -19.79%
P/EPS 9.61 8.29 10.56 23.62 7.22 9.60 16.23 -29.41%
EY 10.40 12.06 9.47 4.23 13.85 10.41 6.16 41.65%
DY 2.50 1.66 1.95 0.00 3.50 0.00 0.00 -
P/NAPS 0.74 0.65 0.56 0.63 0.60 0.54 0.52 26.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 15/11/10 30/07/10 26/05/10 19/02/10 19/11/09 17/08/09 -
Price 2.05 1.84 1.60 1.29 1.43 1.43 1.23 -
P/RPS 2.28 2.80 3.71 6.13 1.66 2.26 3.04 -17.40%
P/EPS 10.37 9.19 11.98 19.53 7.22 10.90 16.78 -27.38%
EY 9.64 10.88 8.35 5.12 13.85 9.17 5.96 37.67%
DY 2.32 1.49 1.72 0.00 3.50 0.00 0.00 -
P/NAPS 0.80 0.72 0.64 0.52 0.60 0.61 0.54 29.86%

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