[SURIA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.37%
YoY- 89.87%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 261,711 257,983 254,966 252,016 252,350 250,899 244,797 4.56%
PBT 70,334 71,501 75,562 78,144 76,626 69,822 59,904 11.32%
Tax -27,752 -23,084 -19,234 -2,354 -2,952 -2,954 -3,186 325.03%
NP 42,582 48,417 56,328 75,790 73,674 66,868 56,718 -17.43%
-
NP to SH 42,229 47,976 55,998 75,660 73,196 66,375 56,126 -17.31%
-
Tax Rate 39.46% 32.28% 25.45% 3.01% 3.85% 4.23% 5.32% -
Total Cost 219,129 209,566 198,638 176,226 178,676 184,031 188,079 10.75%
-
Net Worth 745,211 739,778 729,393 727,932 708,761 698,476 679,899 6.32%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 14,220 13,511 13,511 13,456 13,456 12,043 12,043 11.74%
Div Payout % 33.67% 28.16% 24.13% 17.79% 18.38% 18.14% 21.46% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 745,211 739,778 729,393 727,932 708,761 698,476 679,899 6.32%
NOSH 283,177 282,962 286,250 283,308 283,141 283,403 283,527 -0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.27% 18.77% 22.09% 30.07% 29.20% 26.65% 23.17% -
ROE 5.67% 6.49% 7.68% 10.39% 10.33% 9.50% 8.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 92.42 91.17 89.07 88.95 89.12 88.53 86.34 4.65%
EPS 14.91 16.95 19.56 26.71 25.85 23.42 19.80 -17.27%
DPS 5.00 4.75 4.75 4.75 4.75 4.25 4.25 11.47%
NAPS 2.6316 2.6144 2.5481 2.5694 2.5032 2.4646 2.398 6.41%
Adjusted Per Share Value based on latest NOSH - 283,308
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.67 74.59 73.72 72.87 72.97 72.55 70.78 4.56%
EPS 12.21 13.87 16.19 21.88 21.16 19.19 16.23 -17.32%
DPS 4.11 3.91 3.91 3.89 3.89 3.48 3.48 11.76%
NAPS 2.1548 2.139 2.109 2.1048 2.0494 2.0196 1.9659 6.32%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.77 2.03 1.90 1.66 1.41 1.56 1.43 -
P/RPS 1.92 2.23 2.13 1.87 1.58 1.76 1.66 10.21%
P/EPS 11.87 11.97 9.71 6.22 5.45 6.66 7.22 39.42%
EY 8.43 8.35 10.30 16.09 18.33 15.01 13.84 -28.20%
DY 2.82 2.34 2.50 2.86 3.37 2.72 2.97 -3.40%
P/NAPS 0.67 0.78 0.75 0.65 0.56 0.63 0.60 7.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 18/05/11 25/02/11 15/11/10 30/07/10 26/05/10 19/02/10 -
Price 1.60 1.99 2.05 1.84 1.60 1.29 1.43 -
P/RPS 1.73 2.18 2.30 2.07 1.80 1.46 1.66 2.79%
P/EPS 10.73 11.74 10.48 6.89 6.19 5.51 7.22 30.32%
EY 9.32 8.52 9.54 14.51 16.16 18.16 13.84 -23.22%
DY 3.13 2.39 2.32 2.58 2.97 3.29 2.97 3.56%
P/NAPS 0.61 0.76 0.80 0.72 0.64 0.52 0.60 1.11%

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