[SURIA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 15.57%
YoY- 606.67%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 64,396 62,410 59,660 65,550 64,730 60,959 53,558 13.05%
PBT 18,785 19,366 18,829 21,164 17,267 12,562 8,911 64.33%
Tax -39 -197 -78 -2,040 -637 -199 -310 -74.86%
NP 18,746 19,169 18,751 19,124 16,630 12,363 8,601 68.02%
-
NP to SH 18,869 19,113 18,718 18,960 16,405 12,292 8,469 70.50%
-
Tax Rate 0.21% 1.02% 0.41% 9.64% 3.69% 1.58% 3.48% -
Total Cost 45,650 43,241 40,909 46,426 48,100 48,596 44,957 1.02%
-
Net Worth 727,932 708,761 698,476 679,899 664,728 648,077 642,199 8.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 7,786 - 5,670 - - - -
Div Payout % - 40.74% - 29.91% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 727,932 708,761 698,476 679,899 664,728 648,077 642,199 8.70%
NOSH 283,308 283,141 283,403 283,527 283,333 283,225 283,244 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 29.11% 30.71% 31.43% 29.17% 25.69% 20.28% 16.06% -
ROE 2.59% 2.70% 2.68% 2.79% 2.47% 1.90% 1.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.73 22.04 21.05 23.12 22.85 21.52 18.91 13.03%
EPS 6.66 6.75 6.61 6.69 5.79 4.34 2.99 70.47%
DPS 0.00 2.75 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.5694 2.5032 2.4646 2.398 2.3461 2.2882 2.2673 8.68%
Adjusted Per Share Value based on latest NOSH - 283,527
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.62 18.05 17.25 18.95 18.72 17.63 15.49 13.04%
EPS 5.46 5.53 5.41 5.48 4.74 3.55 2.45 70.53%
DPS 0.00 2.25 0.00 1.64 0.00 0.00 0.00 -
NAPS 2.1048 2.0494 2.0196 1.9659 1.922 1.8739 1.8569 8.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.66 1.41 1.56 1.43 1.26 1.19 0.74 -
P/RPS 7.30 6.40 7.41 6.19 5.52 5.53 3.91 51.56%
P/EPS 24.92 20.89 23.62 21.38 21.76 27.42 24.75 0.45%
EY 4.01 4.79 4.23 4.68 4.60 3.65 4.04 -0.49%
DY 0.00 1.95 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.63 0.60 0.54 0.52 0.33 57.06%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 30/07/10 26/05/10 19/02/10 19/11/09 17/08/09 08/05/09 -
Price 1.84 1.60 1.29 1.43 1.43 1.23 1.29 -
P/RPS 8.10 7.26 6.13 6.19 6.26 5.71 6.82 12.13%
P/EPS 27.63 23.70 19.53 21.38 24.70 28.34 43.14 -25.67%
EY 3.62 4.22 5.12 4.68 4.05 3.53 2.32 34.49%
DY 0.00 1.72 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.52 0.60 0.61 0.54 0.57 16.83%

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