[SURIA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.46%
YoY- 11.69%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 62,410 59,660 65,550 64,730 60,959 53,558 64,364 -2.03%
PBT 19,366 18,829 21,164 17,267 12,562 8,911 4,331 172.16%
Tax -197 -78 -2,040 -637 -199 -310 -1,889 -77.93%
NP 19,169 18,751 19,124 16,630 12,363 8,601 2,442 296.46%
-
NP to SH 19,113 18,718 18,960 16,405 12,292 8,469 2,683 271.56%
-
Tax Rate 1.02% 0.41% 9.64% 3.69% 1.58% 3.48% 43.62% -
Total Cost 43,241 40,909 46,426 48,100 48,596 44,957 61,922 -21.34%
-
Net Worth 708,761 698,476 679,899 664,728 648,077 642,199 631,888 7.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,786 - 5,670 - - - 8,472 -5.48%
Div Payout % 40.74% - 29.91% - - - 315.79% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 708,761 698,476 679,899 664,728 648,077 642,199 631,888 7.97%
NOSH 283,141 283,403 283,527 283,333 283,225 283,244 282,421 0.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 30.71% 31.43% 29.17% 25.69% 20.28% 16.06% 3.79% -
ROE 2.70% 2.68% 2.79% 2.47% 1.90% 1.32% 0.42% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.04 21.05 23.12 22.85 21.52 18.91 22.79 -2.21%
EPS 6.75 6.61 6.69 5.79 4.34 2.99 0.95 270.91%
DPS 2.75 0.00 2.00 0.00 0.00 0.00 3.00 -5.65%
NAPS 2.5032 2.4646 2.398 2.3461 2.2882 2.2673 2.2374 7.79%
Adjusted Per Share Value based on latest NOSH - 283,333
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.05 17.25 18.95 18.72 17.63 15.49 18.61 -2.02%
EPS 5.53 5.41 5.48 4.74 3.55 2.45 0.78 270.37%
DPS 2.25 0.00 1.64 0.00 0.00 0.00 2.45 -5.53%
NAPS 2.0495 2.0198 1.966 1.9222 1.874 1.857 1.8272 7.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.41 1.56 1.43 1.26 1.19 0.74 0.83 -
P/RPS 6.40 7.41 6.19 5.52 5.53 3.91 3.64 45.82%
P/EPS 20.89 23.62 21.38 21.76 27.42 24.75 87.37 -61.57%
EY 4.79 4.23 4.68 4.60 3.65 4.04 1.14 161.07%
DY 1.95 0.00 1.40 0.00 0.00 0.00 3.61 -33.74%
P/NAPS 0.56 0.63 0.60 0.54 0.52 0.33 0.37 31.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 26/05/10 19/02/10 19/11/09 17/08/09 08/05/09 23/02/09 -
Price 1.60 1.29 1.43 1.43 1.23 1.29 0.76 -
P/RPS 7.26 6.13 6.19 6.26 5.71 6.82 3.33 68.37%
P/EPS 23.70 19.53 21.38 24.70 28.34 43.14 80.00 -55.65%
EY 4.22 5.12 4.68 4.05 3.53 2.32 1.25 125.54%
DY 1.72 0.00 1.40 0.00 0.00 0.00 3.95 -42.63%
P/NAPS 0.64 0.52 0.60 0.61 0.54 0.57 0.34 52.62%

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