[SURIA] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -24.37%
YoY- 1909.97%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 66,079 65,564 67,894 73,215 73,976 66,138 62,677 3.57%
PBT 18,634 19,551 18,508 18,618 22,767 18,199 14,768 16.71%
Tax -4,711 -5,502 -4,913 -5,977 -5,967 -4,865 -3,928 12.84%
NP 13,923 14,049 13,595 12,641 16,800 13,334 10,840 18.10%
-
NP to SH 13,887 14,081 13,405 12,706 16,800 13,366 10,696 18.95%
-
Tax Rate 25.28% 28.14% 26.55% 32.10% 26.21% 26.73% 26.60% -
Total Cost 52,156 51,515 54,299 60,574 57,176 52,804 51,837 0.40%
-
Net Worth 799,466 785,583 780,210 767,379 762,346 745,211 739,778 5.29%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 8,499 - 8,508 - 8,495 - -
Div Payout % - 60.36% - 66.96% - 63.56% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 799,466 785,583 780,210 767,379 762,346 745,211 739,778 5.29%
NOSH 283,328 283,328 283,403 283,616 283,305 283,177 282,962 0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 21.07% 21.43% 20.02% 17.27% 22.71% 20.16% 17.30% -
ROE 1.74% 1.79% 1.72% 1.66% 2.20% 1.79% 1.45% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.32 23.14 23.96 25.81 26.11 23.36 22.15 3.48%
EPS 4.90 4.97 4.73 4.48 5.93 4.72 3.78 18.83%
DPS 0.00 3.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 2.8217 2.7727 2.753 2.7057 2.6909 2.6316 2.6144 5.20%
Adjusted Per Share Value based on latest NOSH - 283,616
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.11 18.96 19.63 21.17 21.39 19.12 18.12 3.59%
EPS 4.02 4.07 3.88 3.67 4.86 3.87 3.09 19.11%
DPS 0.00 2.46 0.00 2.46 0.00 2.46 0.00 -
NAPS 2.3118 2.2716 2.2561 2.219 2.2045 2.1549 2.1392 5.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.46 1.54 1.64 1.58 1.42 1.77 2.03 -
P/RPS 6.26 6.65 6.85 6.12 5.44 7.58 9.16 -22.35%
P/EPS 29.79 30.99 34.67 35.27 23.95 37.50 53.70 -32.41%
EY 3.36 3.23 2.88 2.84 4.18 2.67 1.86 48.16%
DY 0.00 1.95 0.00 1.90 0.00 1.69 0.00 -
P/NAPS 0.52 0.56 0.60 0.58 0.53 0.67 0.78 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 29/08/12 26/04/12 29/02/12 15/11/11 25/08/11 18/05/11 -
Price 1.42 1.52 1.59 1.80 1.64 1.60 1.99 -
P/RPS 6.09 6.57 6.64 6.97 6.28 6.85 8.98 -22.75%
P/EPS 28.97 30.58 33.62 40.18 27.66 33.90 52.65 -32.77%
EY 3.45 3.27 2.97 2.49 3.62 2.95 1.90 48.67%
DY 0.00 1.97 0.00 1.67 0.00 1.87 0.00 -
P/NAPS 0.50 0.55 0.58 0.67 0.61 0.61 0.76 -24.29%

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