[SURIA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

23-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -75.11%

YoY- -81.35%

Quarter Report

Microsoft Word - 31 12 08 QFS.22Feb.Bursa.pdf

Latest QR

Upcoming QR

SURIA's Result

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	243,611	258,659	270,261	285,398	308,310	305,541	313,271	-15.42%
YoY %	-5.82%	-4.29%	-5.30%	-7.43%	0.91%	-2.47%	-	-
Horiz. %	77.76%	82.57%	86.27%	91.10%	98.42%	97.53%	100.00%	-
PBT	43,071	40,633	39,244	41,524	51,799	55,495	63,588	-22.85%
YoY %	6.00%	3.54%	-5.49%	-19.84%	-6.66%	-12.73%	-	-
Horiz. %	67.73%	63.90%	61.72%	65.30%	81.46%	87.27%	100.00%	-
Tax	-3,035	-2,121	-2,974	-3,629	99,887	98,547	134,962	-
YoY %	-43.09%	28.68%	18.05%	-103.63%	1.36%	-26.98%	-	-
Horiz. %	-2.25%	-1.57%	-2.20%	-2.69%	74.01%	73.02%	100.00%	-
NP	40,036	38,512	36,270	37,895	151,686	154,042	198,550	-65.58%
YoY %	3.96%	6.18%	-4.29%	-75.02%	-1.53%	-22.42%	-	-
Horiz. %	20.16%	19.40%	18.27%	19.09%	76.40%	77.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,849	38,132	35,746	37,422	150,361	152,763	196,742	-65.47%
YoY %	4.50%	6.67%	-4.48%	-75.11%	-1.57%	-22.35%	-	-
Horiz. %	20.25%	19.38%	18.17%	19.02%	76.43%	77.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.05%	5.22%	7.58%	8.74%	-192.84%	-177.58%	-212.24%	-
YoY %	35.06%	-31.13%	-13.27%	104.53%	-8.59%	16.33%	-	-
Horiz. %	-3.32%	-2.46%	-3.57%	-4.12%	90.86%	83.67%	100.00%	-
Total Cost	203,575	220,147	233,991	247,503	156,624	151,499	114,721	46.52%
YoY %	-7.53%	-5.92%	-5.46%	58.02%	3.38%	32.06%	-	-
Horiz. %	177.45%	191.90%	203.97%	215.74%	136.53%	132.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	664,728	648,077	642,199	631,888	631,725	617,002	637,604	2.81%
YoY %	2.57%	0.92%	1.63%	0.03%	2.39%	-3.23%	-	-
Horiz. %	104.25%	101.64%	100.72%	99.10%	99.08%	96.77%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	8,472	8,472	8,472	8,472	33,998	33,998	48,163	-68.57%
YoY %	0.00%	0.00%	0.00%	-75.08%	0.00%	-29.41%	-	-
Horiz. %	17.59%	17.59%	17.59%	17.59%	70.59%	70.59%	100.00%	-
Div Payout %	21.26%	22.22%	23.70%	22.64%	22.61%	22.26%	24.48%	-
YoY %	-4.32%	-6.24%	4.68%	0.13%	1.57%	-9.07%	-	-
Horiz. %	86.85%	90.77%	96.81%	92.48%	92.36%	90.93%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	664,728	648,077	642,199	631,888	631,725	617,002	637,604	2.81%
YoY %	2.57%	0.92%	1.63%	0.03%	2.39%	-3.23%	-	-
Horiz. %	104.25%	101.64%	100.72%	99.10%	99.08%	96.77%	100.00%	-
NOSH	283,333	283,225	283,244	282,421	283,552	283,028	283,379	-0.01%
YoY %	0.04%	-0.01%	0.29%	-0.40%	0.19%	-0.12%	-	-
Horiz. %	99.98%	99.95%	99.95%	99.66%	100.06%	99.88%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	16.43%	14.89%	13.42%	13.28%	49.20%	50.42%	63.38%	-
YoY %	10.34%	10.95%	1.05%	-73.01%	-2.42%	-20.45%	-	-
Horiz. %	25.92%	23.49%	21.17%	20.95%	77.63%	79.55%	100.00%	-
ROE	5.99%	5.88%	5.57%	5.92%	23.80%	24.76%	30.86%	-
YoY %	1.87%	5.57%	-5.91%	-75.13%	-3.88%	-19.77%	-	-
Horiz. %	19.41%	19.05%	18.05%	19.18%	77.12%	80.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	85.98	91.33	95.42	101.05	108.73	107.95	110.55	-15.41%
YoY %	-5.86%	-4.29%	-5.57%	-7.06%	0.72%	-2.35%	-	-
Horiz. %	77.77%	82.61%	86.31%	91.41%	98.35%	97.65%	100.00%	-
EPS	14.06	13.46	12.62	13.25	53.03	53.97	69.43	-65.48%
YoY %	4.46%	6.66%	-4.75%	-75.01%	-1.74%	-22.27%	-	-
Horiz. %	20.25%	19.39%	18.18%	19.08%	76.38%	77.73%	100.00%	-
DPS	3.00	3.00	3.00	3.00	12.00	12.01	17.00	-68.50%
YoY %	0.00%	0.00%	0.00%	-75.00%	-0.08%	-29.35%	-	-
Horiz. %	17.65%	17.65%	17.65%	17.65%	70.59%	70.65%	100.00%	-
NAPS	2.3461	2.2882	2.2673	2.2374	2.2279	2.18	2.25	2.82%
YoY %	2.53%	0.92%	1.34%	0.43%	2.20%	-3.11%	-	-
Horiz. %	104.27%	101.70%	100.77%	99.44%	99.02%	96.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 282,421
RPS	70.44	74.79	78.15	82.52	89.15	88.35	90.58	-15.42%
YoY %	-5.82%	-4.30%	-5.30%	-7.44%	0.91%	-2.46%	-	-
Horiz. %	77.77%	82.57%	86.28%	91.10%	98.42%	97.54%	100.00%	-
EPS	11.52	11.03	10.34	10.82	43.48	44.17	56.89	-65.48%
YoY %	4.44%	6.67%	-4.44%	-75.11%	-1.56%	-22.36%	-	-
Horiz. %	20.25%	19.39%	18.18%	19.02%	76.43%	77.64%	100.00%	-
DPS	2.45	2.45	2.45	2.45	9.83	9.83	13.93	-68.57%
YoY %	0.00%	0.00%	0.00%	-75.08%	0.00%	-29.43%	-	-
Horiz. %	17.59%	17.59%	17.59%	17.59%	70.57%	70.57%	100.00%	-
NAPS	1.922	1.8739	1.8569	1.8271	1.8266	1.784	1.8436	2.81%
YoY %	2.57%	0.92%	1.63%	0.03%	2.39%	-3.23%	-	-
Horiz. %	104.25%	101.64%	100.72%	99.11%	99.08%	96.77%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.26	1.19	0.74	0.83	1.44	2.22	2.46	-
P/RPS	1.47	1.30	0.78	0.82	1.32	2.06	2.23	-24.23%
YoY %	13.08%	66.67%	-4.88%	-37.88%	-35.92%	-7.62%	-	-
Horiz. %	65.92%	58.30%	34.98%	36.77%	59.19%	92.38%	100.00%	-
P/EPS	8.96	8.84	5.86	6.26	2.72	4.11	3.54	85.61%
YoY %	1.36%	50.85%	-6.39%	130.15%	-33.82%	16.10%	-	-
Horiz. %	253.11%	249.72%	165.54%	176.84%	76.84%	116.10%	100.00%	-
EY	11.16	11.31	17.05	15.96	36.82	24.31	28.22	-46.09%
YoY %	-1.33%	-33.67%	6.83%	-56.65%	51.46%	-13.86%	-	-
Horiz. %	39.55%	40.08%	60.42%	56.56%	130.47%	86.14%	100.00%	-
DY	2.38	2.52	4.05	3.61	8.33	5.41	6.91	-50.83%
YoY %	-5.56%	-37.78%	12.19%	-56.66%	53.97%	-21.71%	-	-
Horiz. %	34.44%	36.47%	58.61%	52.24%	120.55%	78.29%	100.00%	-
P/NAPS	0.54	0.52	0.33	0.37	0.65	1.02	1.09	-37.36%
YoY %	3.85%	57.58%	-10.81%	-43.08%	-36.27%	-6.42%	-	-
Horiz. %	49.54%	47.71%	30.28%	33.94%	59.63%	93.58%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	17/08/09	08/05/09	23/02/09	24/11/08	26/08/08	20/05/08	-
Price	1.43	1.23	1.29	0.76	0.88	1.87	2.56	-
P/RPS	1.66	1.35	1.35	0.75	0.81	1.73	2.32	-19.98%
YoY %	22.96%	0.00%	80.00%	-7.41%	-53.18%	-25.43%	-	-
Horiz. %	71.55%	58.19%	58.19%	32.33%	34.91%	74.57%	100.00%	-
P/EPS	10.17	9.14	10.22	5.74	1.66	3.46	3.69	96.45%
YoY %	11.27%	-10.57%	78.05%	245.78%	-52.02%	-6.23%	-	-
Horiz. %	275.61%	247.70%	276.96%	155.56%	44.99%	93.77%	100.00%	-
EY	9.84	10.95	9.78	17.43	60.26	28.86	27.12	-49.09%
YoY %	-10.14%	11.96%	-43.89%	-71.08%	108.80%	6.42%	-	-
Horiz. %	36.28%	40.38%	36.06%	64.27%	222.20%	106.42%	100.00%	-
DY	2.10	2.44	2.33	3.95	13.64	6.42	6.64	-53.54%
YoY %	-13.93%	4.72%	-41.01%	-71.04%	112.46%	-3.31%	-	-
Horiz. %	31.63%	36.75%	35.09%	59.49%	205.42%	96.69%	100.00%	-
P/NAPS	0.61	0.54	0.57	0.34	0.39	0.86	1.14	-34.06%
YoY %	12.96%	-5.26%	67.65%	-12.82%	-54.65%	-24.56%	-	-
Horiz. %	53.51%	47.37%	50.00%	29.82%	34.21%	75.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos