[SURIA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.28%
YoY- 91.95%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 257,983 254,966 252,016 252,350 250,899 244,797 243,611 3.89%
PBT 71,501 75,562 78,144 76,626 69,822 59,904 43,071 40.24%
Tax -23,084 -19,234 -2,354 -2,952 -2,954 -3,186 -3,035 287.23%
NP 48,417 56,328 75,790 73,674 66,868 56,718 40,036 13.52%
-
NP to SH 47,976 55,998 75,660 73,196 66,375 56,126 39,849 13.18%
-
Tax Rate 32.28% 25.45% 3.01% 3.85% 4.23% 5.32% 7.05% -
Total Cost 209,566 198,638 176,226 178,676 184,031 188,079 203,575 1.95%
-
Net Worth 739,778 729,393 727,932 708,761 698,476 679,899 664,728 7.39%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 13,511 13,511 13,456 13,456 12,043 12,043 8,472 36.53%
Div Payout % 28.16% 24.13% 17.79% 18.38% 18.14% 21.46% 21.26% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 739,778 729,393 727,932 708,761 698,476 679,899 664,728 7.39%
NOSH 282,962 286,250 283,308 283,141 283,403 283,527 283,333 -0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.77% 22.09% 30.07% 29.20% 26.65% 23.17% 16.43% -
ROE 6.49% 7.68% 10.39% 10.33% 9.50% 8.26% 5.99% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 91.17 89.07 88.95 89.12 88.53 86.34 85.98 3.98%
EPS 16.95 19.56 26.71 25.85 23.42 19.80 14.06 13.28%
DPS 4.75 4.75 4.75 4.75 4.25 4.25 3.00 35.88%
NAPS 2.6144 2.5481 2.5694 2.5032 2.4646 2.398 2.3461 7.49%
Adjusted Per Share Value based on latest NOSH - 283,141
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 74.60 73.73 72.87 72.97 72.55 70.79 70.44 3.90%
EPS 13.87 16.19 21.88 21.17 19.19 16.23 11.52 13.18%
DPS 3.91 3.91 3.89 3.89 3.48 3.48 2.45 36.60%
NAPS 2.1392 2.1092 2.1049 2.0495 2.0198 1.966 1.9222 7.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.03 1.90 1.66 1.41 1.56 1.43 1.26 -
P/RPS 2.23 2.13 1.87 1.58 1.76 1.66 1.47 32.05%
P/EPS 11.97 9.71 6.22 5.45 6.66 7.22 8.96 21.32%
EY 8.35 10.30 16.09 18.33 15.01 13.84 11.16 -17.59%
DY 2.34 2.50 2.86 3.37 2.72 2.97 2.38 -1.12%
P/NAPS 0.78 0.75 0.65 0.56 0.63 0.60 0.54 27.80%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 25/02/11 15/11/10 30/07/10 26/05/10 19/02/10 19/11/09 -
Price 1.99 2.05 1.84 1.60 1.29 1.43 1.43 -
P/RPS 2.18 2.30 2.07 1.80 1.46 1.66 1.66 19.94%
P/EPS 11.74 10.48 6.89 6.19 5.51 7.22 10.17 10.05%
EY 8.52 9.54 14.51 16.16 18.16 13.84 9.84 -9.16%
DY 2.39 2.32 2.58 2.97 3.29 2.97 2.10 9.01%
P/NAPS 0.76 0.80 0.72 0.64 0.52 0.60 0.61 15.80%

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