[SURIA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 25.69%
YoY- -10.97%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 65,564 67,894 73,215 73,976 66,138 62,677 68,500 -2.88%
PBT 19,551 18,508 18,618 22,767 18,199 14,768 18,582 3.45%
Tax -5,502 -4,913 -5,977 -5,967 -4,865 -3,928 -18,920 -56.13%
NP 14,049 13,595 12,641 16,800 13,334 10,840 -338 -
-
NP to SH 14,081 13,405 12,706 16,800 13,366 10,696 -702 -
-
Tax Rate 28.14% 26.55% 32.10% 26.21% 26.73% 26.60% 101.82% -
Total Cost 51,515 54,299 60,574 57,176 52,804 51,837 68,838 -17.58%
-
Net Worth 785,583 780,210 767,379 762,346 745,211 739,778 729,393 5.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,499 - 8,508 - 8,495 - 5,725 30.16%
Div Payout % 60.36% - 66.96% - 63.56% - 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 785,583 780,210 767,379 762,346 745,211 739,778 729,393 5.07%
NOSH 283,328 283,403 283,616 283,305 283,177 282,962 286,250 -0.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 21.43% 20.02% 17.27% 22.71% 20.16% 17.30% -0.49% -
ROE 1.79% 1.72% 1.66% 2.20% 1.79% 1.45% -0.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.14 23.96 25.81 26.11 23.36 22.15 23.93 -2.21%
EPS 4.97 4.73 4.48 5.93 4.72 3.78 -0.25 -
DPS 3.00 0.00 3.00 0.00 3.00 0.00 2.00 31.06%
NAPS 2.7727 2.753 2.7057 2.6909 2.6316 2.6144 2.5481 5.79%
Adjusted Per Share Value based on latest NOSH - 283,305
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.96 19.63 21.17 21.39 19.12 18.12 19.81 -2.88%
EPS 4.07 3.88 3.67 4.86 3.86 3.09 -0.20 -
DPS 2.46 0.00 2.46 0.00 2.46 0.00 1.66 30.01%
NAPS 2.2715 2.256 2.2189 2.2043 2.1548 2.139 2.109 5.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.54 1.64 1.58 1.42 1.77 2.03 1.90 -
P/RPS 6.65 6.85 6.12 5.44 7.58 9.16 7.94 -11.15%
P/EPS 30.99 34.67 35.27 23.95 37.50 53.70 -774.75 -
EY 3.23 2.88 2.84 4.18 2.67 1.86 -0.13 -
DY 1.95 0.00 1.90 0.00 1.69 0.00 1.05 51.14%
P/NAPS 0.56 0.60 0.58 0.53 0.67 0.78 0.75 -17.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 26/04/12 29/02/12 15/11/11 25/08/11 18/05/11 25/02/11 -
Price 1.52 1.59 1.80 1.64 1.60 1.99 2.05 -
P/RPS 6.57 6.64 6.97 6.28 6.85 8.98 8.57 -16.24%
P/EPS 30.58 33.62 40.18 27.66 33.90 52.65 -835.92 -
EY 3.27 2.97 2.49 3.62 2.95 1.90 -0.12 -
DY 1.97 0.00 1.67 0.00 1.87 0.00 0.98 59.34%
P/NAPS 0.55 0.58 0.67 0.61 0.61 0.76 0.80 -22.12%

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