[SURIA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 215.65%
YoY- -16.52%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 65,550 64,730 60,959 53,558 64,364 79,778 72,561 -6.53%
PBT 21,164 17,267 12,562 8,911 4,331 14,829 11,173 52.91%
Tax -2,040 -637 -199 -310 -1,889 277 -1,052 55.31%
NP 19,124 16,630 12,363 8,601 2,442 15,106 10,121 52.66%
-
NP to SH 18,960 16,405 12,292 8,469 2,683 14,688 9,906 53.97%
-
Tax Rate 9.64% 3.69% 1.58% 3.48% 43.62% -1.87% 9.42% -
Total Cost 46,426 48,100 48,596 44,957 61,922 64,672 62,440 -17.88%
-
Net Worth 679,899 664,728 648,077 642,199 631,888 631,725 617,002 6.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,670 - - - 8,472 - - -
Div Payout % 29.91% - - - 315.79% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 679,899 664,728 648,077 642,199 631,888 631,725 617,002 6.66%
NOSH 283,527 283,333 283,225 283,244 282,421 283,552 283,028 0.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.17% 25.69% 20.28% 16.06% 3.79% 18.94% 13.95% -
ROE 2.79% 2.47% 1.90% 1.32% 0.42% 2.33% 1.61% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.12 22.85 21.52 18.91 22.79 28.14 25.64 -6.64%
EPS 6.69 5.79 4.34 2.99 0.95 5.18 3.50 53.83%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.398 2.3461 2.2882 2.2673 2.2374 2.2279 2.18 6.54%
Adjusted Per Share Value based on latest NOSH - 283,244
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.95 18.72 17.63 15.49 18.61 23.07 20.98 -6.54%
EPS 5.48 4.74 3.55 2.45 0.78 4.25 2.86 54.08%
DPS 1.64 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 1.9659 1.922 1.8739 1.8569 1.8271 1.8266 1.784 6.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.43 1.26 1.19 0.74 0.83 1.44 2.22 -
P/RPS 6.19 5.52 5.53 3.91 3.64 5.12 8.66 -20.00%
P/EPS 21.38 21.76 27.42 24.75 87.37 27.80 63.43 -51.47%
EY 4.68 4.60 3.65 4.04 1.14 3.60 1.58 105.84%
DY 1.40 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 0.60 0.54 0.52 0.33 0.37 0.65 1.02 -29.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 19/11/09 17/08/09 08/05/09 23/02/09 24/11/08 26/08/08 -
Price 1.43 1.43 1.23 1.29 0.76 0.88 1.87 -
P/RPS 6.19 6.26 5.71 6.82 3.33 3.13 7.29 -10.30%
P/EPS 21.38 24.70 28.34 43.14 80.00 16.99 53.43 -45.60%
EY 4.68 4.05 3.53 2.32 1.25 5.89 1.87 84.02%
DY 1.40 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.60 0.61 0.54 0.57 0.34 0.39 0.86 -21.28%

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