[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
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 252,016 252,350 250,899 244,797 243,611 258,659 270,261 -4.54%
PBT 78,144 76,626 69,822 59,904 43,071 40,633 39,244 58.20%
Tax -2,354 -2,952 -2,954 -3,186 -3,035 -2,121 -2,974 -14.42%
NP 75,790 73,674 66,868 56,718 40,036 38,512 36,270 63.37%
-
NP to SH 75,660 73,196 66,375 56,126 39,849 38,132 35,746 64.77%
-
Tax Rate 3.01% 3.85% 4.23% 5.32% 7.05% 5.22% 7.58% -
Total Cost 176,226 178,676 184,031 188,079 203,575 220,147 233,991 -17.20%
-
Net Worth 727,932 708,761 698,476 679,899 664,728 648,077 642,199 8.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,456 13,456 12,043 12,043 8,472 8,472 8,472 36.09%
Div Payout % 17.79% 18.38% 18.14% 21.46% 21.26% 22.22% 23.70% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 727,932 708,761 698,476 679,899 664,728 648,077 642,199 8.70%
NOSH 283,308 283,141 283,403 283,527 283,333 283,225 283,244 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 30.07% 29.20% 26.65% 23.17% 16.43% 14.89% 13.42% -
ROE 10.39% 10.33% 9.50% 8.26% 5.99% 5.88% 5.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 88.95 89.12 88.53 86.34 85.98 91.33 95.42 -4.56%
EPS 26.71 25.85 23.42 19.80 14.06 13.46 12.62 64.77%
DPS 4.75 4.75 4.25 4.25 3.00 3.00 3.00 35.80%
NAPS 2.5694 2.5032 2.4646 2.398 2.3461 2.2882 2.2673 8.68%
Adjusted Per Share Value based on latest NOSH - 283,527
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 72.87 72.97 72.55 70.78 70.44 74.79 78.15 -4.55%
EPS 21.88 21.16 19.19 16.23 11.52 11.03 10.34 64.74%
DPS 3.89 3.89 3.48 3.48 2.45 2.45 2.45 36.06%
NAPS 2.1048 2.0494 2.0196 1.9659 1.922 1.8739 1.8569 8.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 6.22 5.45 6.66 7.22 8.96 8.84 5.86 4.05%
EY 16.09 18.33 15.01 13.84 11.16 11.31 17.05 -3.78%
DY 2.86 3.37 2.72 2.97 2.38 2.52 4.05 -20.68%
P/NAPS 0.65 0.56 0.63 0.60 0.54 0.52 0.33 57.06%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 6.89 6.19 5.51 7.22 10.17 9.14 10.22 -23.09%
EY 14.51 16.16 18.16 13.84 9.84 10.95 9.78 30.05%
DY 2.58 2.97 3.29 2.97 2.10 2.44 2.33 7.02%
P/NAPS 0.72 0.64 0.52 0.60 0.61 0.54 0.57 16.83%

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