[SURIA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.28%
YoY- 121.02%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 68,500 64,396 62,410 59,660 65,550 64,730 60,959 8.06%
PBT 18,582 18,785 19,366 18,829 21,164 17,267 12,562 29.73%
Tax -18,920 -39 -197 -78 -2,040 -637 -199 1965.89%
NP -338 18,746 19,169 18,751 19,124 16,630 12,363 -
-
NP to SH -702 18,869 19,113 18,718 18,960 16,405 12,292 -
-
Tax Rate 101.82% 0.21% 1.02% 0.41% 9.64% 3.69% 1.58% -
Total Cost 68,838 45,650 43,241 40,909 46,426 48,100 48,596 26.05%
-
Net Worth 729,393 727,932 708,761 698,476 679,899 664,728 648,077 8.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,725 - 7,786 - 5,670 - - -
Div Payout % 0.00% - 40.74% - 29.91% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 729,393 727,932 708,761 698,476 679,899 664,728 648,077 8.17%
NOSH 286,250 283,308 283,141 283,403 283,527 283,333 283,225 0.70%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.49% 29.11% 30.71% 31.43% 29.17% 25.69% 20.28% -
ROE -0.10% 2.59% 2.70% 2.68% 2.79% 2.47% 1.90% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.93 22.73 22.04 21.05 23.12 22.85 21.52 7.31%
EPS -0.25 6.66 6.75 6.61 6.69 5.79 4.34 -
DPS 2.00 0.00 2.75 0.00 2.00 0.00 0.00 -
NAPS 2.5481 2.5694 2.5032 2.4646 2.398 2.3461 2.2882 7.41%
Adjusted Per Share Value based on latest NOSH - 283,403
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.81 18.62 18.05 17.25 18.95 18.72 17.63 8.05%
EPS -0.20 5.46 5.53 5.41 5.48 4.74 3.55 -
DPS 1.66 0.00 2.25 0.00 1.64 0.00 0.00 -
NAPS 2.109 2.1048 2.0494 2.0196 1.9659 1.922 1.8739 8.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.90 1.66 1.41 1.56 1.43 1.26 1.19 -
P/RPS 7.94 7.30 6.40 7.41 6.19 5.52 5.53 27.18%
P/EPS -774.75 24.92 20.89 23.62 21.38 21.76 27.42 -
EY -0.13 4.01 4.79 4.23 4.68 4.60 3.65 -
DY 1.05 0.00 1.95 0.00 1.40 0.00 0.00 -
P/NAPS 0.75 0.65 0.56 0.63 0.60 0.54 0.52 27.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 15/11/10 30/07/10 26/05/10 19/02/10 19/11/09 17/08/09 -
Price 2.05 1.84 1.60 1.29 1.43 1.43 1.23 -
P/RPS 8.57 8.10 7.26 6.13 6.19 6.26 5.71 30.99%
P/EPS -835.92 27.63 23.70 19.53 21.38 24.70 28.34 -
EY -0.12 3.62 4.22 5.12 4.68 4.05 3.53 -
DY 0.98 0.00 1.72 0.00 1.40 0.00 0.00 -
P/NAPS 0.80 0.72 0.64 0.52 0.60 0.61 0.54 29.86%

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