[SURIA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

19-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 40.85%

YoY- 49.98%

Quarter Report

Microsoft Word - 31 12 09 QFS.19Feb2010.Bursa.pdf

Latest QR

Upcoming QR

SURIA's Result

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	252,016	252,350	250,899	244,797	243,611	258,659	270,261	-4.54%
YoY %	-0.13%	0.58%	2.49%	0.49%	-5.82%	-4.29%	-	-
Horiz. %	93.25%	93.37%	92.84%	90.58%	90.14%	95.71%	100.00%	-
PBT	78,144	76,626	69,822	59,904	43,071	40,633	39,244	58.20%
YoY %	1.98%	9.74%	16.56%	39.08%	6.00%	3.54%	-	-
Horiz. %	199.12%	195.26%	177.92%	152.64%	109.75%	103.54%	100.00%	-
Tax	-2,354	-2,952	-2,954	-3,186	-3,035	-2,121	-2,974	-14.42%
YoY %	20.26%	0.07%	7.28%	-4.98%	-43.09%	28.68%	-	-
Horiz. %	79.15%	99.26%	99.33%	107.13%	102.05%	71.32%	100.00%	-
NP	75,790	73,674	66,868	56,718	40,036	38,512	36,270	63.37%
YoY %	2.87%	10.18%	17.90%	41.67%	3.96%	6.18%	-	-
Horiz. %	208.96%	203.13%	184.36%	156.38%	110.38%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,660	73,196	66,375	56,126	39,849	38,132	35,746	64.77%
YoY %	3.37%	10.28%	18.26%	40.85%	4.50%	6.67%	-	-
Horiz. %	211.66%	204.77%	185.69%	157.01%	111.48%	106.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.01%	3.85%	4.23%	5.32%	7.05%	5.22%	7.58%	-
YoY %	-21.82%	-8.98%	-20.49%	-24.54%	35.06%	-31.13%	-	-
Horiz. %	39.71%	50.79%	55.80%	70.18%	93.01%	68.87%	100.00%	-
Total Cost	176,226	178,676	184,031	188,079	203,575	220,147	233,991	-17.20%
YoY %	-1.37%	-2.91%	-2.15%	-7.61%	-7.53%	-5.92%	-	-
Horiz. %	75.31%	76.36%	78.65%	80.38%	87.00%	94.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,932	708,761	698,476	679,899	664,728	648,077	642,199	8.70%
YoY %	2.70%	1.47%	2.73%	2.28%	2.57%	0.92%	-	-
Horiz. %	113.35%	110.36%	108.76%	105.87%	103.51%	100.92%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	13,456	13,456	12,043	12,043	8,472	8,472	8,472	36.09%
YoY %	0.00%	11.73%	0.00%	42.15%	0.00%	0.00%	-	-
Horiz. %	158.83%	158.83%	142.15%	142.15%	100.00%	100.00%	100.00%	-
Div Payout %	17.79%	18.38%	18.14%	21.46%	21.26%	22.22%	23.70%	-
YoY %	-3.21%	1.32%	-15.47%	0.94%	-4.32%	-6.24%	-	-
Horiz. %	75.06%	77.55%	76.54%	90.55%	89.70%	93.76%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	727,932	708,761	698,476	679,899	664,728	648,077	642,199	8.70%
YoY %	2.70%	1.47%	2.73%	2.28%	2.57%	0.92%	-	-
Horiz. %	113.35%	110.36%	108.76%	105.87%	103.51%	100.92%	100.00%	-
NOSH	283,308	283,141	283,403	283,527	283,333	283,225	283,244	0.01%
YoY %	0.06%	-0.09%	-0.04%	0.07%	0.04%	-0.01%	-	-
Horiz. %	100.02%	99.96%	100.06%	100.10%	100.03%	99.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	30.07%	29.20%	26.65%	23.17%	16.43%	14.89%	13.42%	-
YoY %	2.98%	9.57%	15.02%	41.02%	10.34%	10.95%	-	-
Horiz. %	224.07%	217.59%	198.58%	172.65%	122.43%	110.95%	100.00%	-
ROE	10.39%	10.33%	9.50%	8.26%	5.99%	5.88%	5.57%	-
YoY %	0.58%	8.74%	15.01%	37.90%	1.87%	5.57%	-	-
Horiz. %	186.54%	185.46%	170.56%	148.29%	107.54%	105.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	88.95	89.12	88.53	86.34	85.98	91.33	95.42	-4.56%
YoY %	-0.19%	0.67%	2.54%	0.42%	-5.86%	-4.29%	-	-
Horiz. %	93.22%	93.40%	92.78%	90.48%	90.11%	95.71%	100.00%	-
EPS	26.71	25.85	23.42	19.80	14.06	13.46	12.62	64.77%
YoY %	3.33%	10.38%	18.28%	40.83%	4.46%	6.66%	-	-
Horiz. %	211.65%	204.83%	185.58%	156.89%	111.41%	106.66%	100.00%	-
DPS	4.75	4.75	4.25	4.25	3.00	3.00	3.00	35.80%
YoY %	0.00%	11.76%	0.00%	41.67%	0.00%	0.00%	-	-
Horiz. %	158.33%	158.33%	141.67%	141.67%	100.00%	100.00%	100.00%	-
NAPS	2.5694	2.5032	2.4646	2.398	2.3461	2.2882	2.2673	8.68%
YoY %	2.64%	1.57%	2.78%	2.21%	2.53%	0.92%	-	-
Horiz. %	113.32%	110.40%	108.70%	105.76%	103.48%	100.92%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 283,527
RPS	72.87	72.97	72.55	70.79	70.44	74.80	78.15	-4.55%
YoY %	-0.14%	0.58%	2.49%	0.50%	-5.83%	-4.29%	-	-
Horiz. %	93.24%	93.37%	92.83%	90.58%	90.13%	95.71%	100.00%	-
EPS	21.88	21.17	19.19	16.23	11.52	11.03	10.34	64.74%
YoY %	3.35%	10.32%	18.24%	40.89%	4.44%	6.67%	-	-
Horiz. %	211.61%	204.74%	185.59%	156.96%	111.41%	106.67%	100.00%	-
DPS	3.89	3.89	3.48	3.48	2.45	2.45	2.45	36.06%
YoY %	0.00%	11.78%	0.00%	42.04%	0.00%	0.00%	-	-
Horiz. %	158.78%	158.78%	142.04%	142.04%	100.00%	100.00%	100.00%	-
NAPS	2.1049	2.0495	2.0198	1.966	1.9222	1.874	1.857	8.70%
YoY %	2.70%	1.47%	2.74%	2.28%	2.57%	0.92%	-	-
Horiz. %	113.35%	110.37%	108.77%	105.87%	103.51%	100.92%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.66	1.41	1.56	1.43	1.26	1.19	0.74	-
P/RPS	1.87	1.58	1.76	1.66	1.47	1.30	0.78	79.03%
YoY %	18.35%	-10.23%	6.02%	12.93%	13.08%	66.67%	-	-
Horiz. %	239.74%	202.56%	225.64%	212.82%	188.46%	166.67%	100.00%	-
P/EPS	6.22	5.45	6.66	7.22	8.96	8.84	5.86	4.05%
YoY %	14.13%	-18.17%	-7.76%	-19.42%	1.36%	50.85%	-	-
Horiz. %	106.14%	93.00%	113.65%	123.21%	152.90%	150.85%	100.00%	-
EY	16.09	18.33	15.01	13.84	11.16	11.31	17.05	-3.78%
YoY %	-12.22%	22.12%	8.45%	24.01%	-1.33%	-33.67%	-	-
Horiz. %	94.37%	107.51%	88.04%	81.17%	65.45%	66.33%	100.00%	-
DY	2.86	3.37	2.72	2.97	2.38	2.52	4.05	-20.68%
YoY %	-15.13%	23.90%	-8.42%	24.79%	-5.56%	-37.78%	-	-
Horiz. %	70.62%	83.21%	67.16%	73.33%	58.77%	62.22%	100.00%	-
P/NAPS	0.65	0.56	0.63	0.60	0.54	0.52	0.33	57.06%
YoY %	16.07%	-11.11%	5.00%	11.11%	3.85%	57.58%	-	-
Horiz. %	196.97%	169.70%	190.91%	181.82%	163.64%	157.58%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	15/11/10	30/07/10	26/05/10	19/02/10	19/11/09	17/08/09	08/05/09	-
Price	1.84	1.60	1.29	1.43	1.43	1.23	1.29	-
P/RPS	2.07	1.80	1.46	1.66	1.66	1.35	1.35	32.93%
YoY %	15.00%	23.29%	-12.05%	0.00%	22.96%	0.00%	-	-
Horiz. %	153.33%	133.33%	108.15%	122.96%	122.96%	100.00%	100.00%	-
P/EPS	6.89	6.19	5.51	7.22	10.17	9.14	10.22	-23.09%
YoY %	11.31%	12.34%	-23.68%	-29.01%	11.27%	-10.57%	-	-
Horiz. %	67.42%	60.57%	53.91%	70.65%	99.51%	89.43%	100.00%	-
EY	14.51	16.16	18.16	13.84	9.84	10.95	9.78	30.05%
YoY %	-10.21%	-11.01%	31.21%	40.65%	-10.14%	11.96%	-	-
Horiz. %	148.36%	165.24%	185.69%	141.51%	100.61%	111.96%	100.00%	-
DY	2.58	2.97	3.29	2.97	2.10	2.44	2.33	7.02%
YoY %	-13.13%	-9.73%	10.77%	41.43%	-13.93%	4.72%	-	-
Horiz. %	110.73%	127.47%	141.20%	127.47%	90.13%	104.72%	100.00%	-
P/NAPS	0.72	0.64	0.52	0.60	0.61	0.54	0.57	16.83%
YoY %	12.50%	23.08%	-13.33%	-1.64%	12.96%	-5.26%	-	-
Horiz. %	126.32%	112.28%	91.23%	105.26%	107.02%	94.74%	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