[SURIA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.28%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 66,138 62,677 68,500 64,396 62,410 59,660 65,550 0.59%
PBT 18,199 14,768 18,582 18,785 19,366 18,829 21,164 -9.59%
Tax -4,865 -3,928 -18,920 -39 -197 -78 -2,040 78.78%
NP 13,334 10,840 -338 18,746 19,169 18,751 19,124 -21.42%
-
NP to SH 13,366 10,696 -702 18,869 19,113 18,718 18,960 -20.84%
-
Tax Rate 26.73% 26.60% 101.82% 0.21% 1.02% 0.41% 9.64% -
Total Cost 52,804 51,837 68,838 45,650 43,241 40,909 46,426 8.98%
-
Net Worth 745,211 739,778 729,393 727,932 708,761 698,476 679,899 6.32%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,495 - 5,725 - 7,786 - 5,670 31.03%
Div Payout % 63.56% - 0.00% - 40.74% - 29.91% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 745,211 739,778 729,393 727,932 708,761 698,476 679,899 6.32%
NOSH 283,177 282,962 286,250 283,308 283,141 283,403 283,527 -0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 20.16% 17.30% -0.49% 29.11% 30.71% 31.43% 29.17% -
ROE 1.79% 1.45% -0.10% 2.59% 2.70% 2.68% 2.79% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.36 22.15 23.93 22.73 22.04 21.05 23.12 0.69%
EPS 4.72 3.78 -0.25 6.66 6.75 6.61 6.69 -20.79%
DPS 3.00 0.00 2.00 0.00 2.75 0.00 2.00 31.13%
NAPS 2.6316 2.6144 2.5481 2.5694 2.5032 2.4646 2.398 6.41%
Adjusted Per Share Value based on latest NOSH - 283,308
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.12 18.12 19.81 18.62 18.05 17.25 18.95 0.59%
EPS 3.87 3.09 -0.20 5.46 5.53 5.41 5.48 -20.74%
DPS 2.46 0.00 1.66 0.00 2.25 0.00 1.64 31.13%
NAPS 2.1549 2.1392 2.1092 2.1049 2.0495 2.0198 1.966 6.32%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.77 2.03 1.90 1.66 1.41 1.56 1.43 -
P/RPS 7.58 9.16 7.94 7.30 6.40 7.41 6.19 14.50%
P/EPS 37.50 53.70 -774.75 24.92 20.89 23.62 21.38 45.58%
EY 2.67 1.86 -0.13 4.01 4.79 4.23 4.68 -31.28%
DY 1.69 0.00 1.05 0.00 1.95 0.00 1.40 13.41%
P/NAPS 0.67 0.78 0.75 0.65 0.56 0.63 0.60 7.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 18/05/11 25/02/11 15/11/10 30/07/10 26/05/10 19/02/10 -
Price 1.60 1.99 2.05 1.84 1.60 1.29 1.43 -
P/RPS 6.85 8.98 8.57 8.10 7.26 6.13 6.19 7.00%
P/EPS 33.90 52.65 -835.92 27.63 23.70 19.53 21.38 36.09%
EY 2.95 1.90 -0.12 3.62 4.22 5.12 4.68 -26.54%
DY 1.87 0.00 0.98 0.00 1.72 0.00 1.40 21.34%
P/NAPS 0.61 0.76 0.80 0.72 0.64 0.52 0.60 1.11%

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