[SURIA] QoQ Cumulative 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- -80.9%
YoY- -42.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 276,006 202,791 128,815 62,677 254,966 186,466 122,070 72.01%
PBT 74,352 55,734 32,967 14,768 75,562 56,980 38,195 55.71%
Tax -20,737 -14,760 -8,793 -3,928 -19,234 -314 -275 1670.87%
NP 53,615 40,974 24,174 10,840 56,328 56,666 37,920 25.89%
-
NP to SH 53,568 40,862 24,062 10,696 55,998 56,700 37,831 26.01%
-
Tax Rate 27.89% 26.48% 26.67% 26.60% 25.45% 0.55% 0.72% -
Total Cost 222,391 161,817 104,641 51,837 198,638 129,800 84,150 90.81%
-
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 8,501 8,502 - 13,455 7,790 7,790 67.97%
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% 5.36% 3.23% 1.45% 7.67% 7.79% 5.34% -
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 71.56 45.45 22.15 90.01 65.82 43.09 72.01%
EPS 18.91 14.42 8.49 3.78 19.76 20.01 13.35 26.04%
DPS 6.00 3.00 3.00 0.00 4.75 2.75 2.75 67.98%
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 58.64 37.25 18.12 73.72 53.92 35.30 72.00%
EPS 15.49 11.82 6.96 3.09 16.19 16.39 10.94 26.01%
DPS 4.91 2.46 2.46 0.00 3.89 2.25 2.25 68.00%
NAPS 2.2162 2.2048 2.1566 2.139 2.1104 2.1046 2.0503 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 1.98 3.89 9.16 2.11 2.52 3.27 -37.30%
P/EPS 8.36 9.85 20.85 53.70 9.61 8.29 10.56 -14.38%
EY 11.97 10.15 4.80 1.86 10.40 12.06 9.47 16.85%
DY 3.80 2.11 1.69 0.00 2.50 1.66 1.95 55.82%
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 2.29 3.52 8.98 2.28 2.80 3.71 -37.03%
P/EPS 9.52 11.37 18.85 52.65 10.37 9.19 11.98 -14.17%
EY 10.51 8.79 5.31 1.90 9.64 10.88 8.35 16.52%
DY 3.33 1.83 1.87 0.00 2.32 1.49 1.72 55.15%
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