[SURIA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 18.26%
YoY- 85.69%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 254,966 252,016 252,350 250,899 244,797 243,611 258,659 -0.95%
PBT 75,562 78,144 76,626 69,822 59,904 43,071 40,633 51.05%
Tax -19,234 -2,354 -2,952 -2,954 -3,186 -3,035 -2,121 333.12%
NP 56,328 75,790 73,674 66,868 56,718 40,036 38,512 28.76%
-
NP to SH 55,998 75,660 73,196 66,375 56,126 39,849 38,132 29.10%
-
Tax Rate 25.45% 3.01% 3.85% 4.23% 5.32% 7.05% 5.22% -
Total Cost 198,638 176,226 178,676 184,031 188,079 203,575 220,147 -6.60%
-
Net Worth 729,393 727,932 708,761 698,476 679,899 664,728 648,077 8.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 13,511 13,456 13,456 12,043 12,043 8,472 8,472 36.38%
Div Payout % 24.13% 17.79% 18.38% 18.14% 21.46% 21.26% 22.22% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 729,393 727,932 708,761 698,476 679,899 664,728 648,077 8.17%
NOSH 286,250 283,308 283,141 283,403 283,527 283,333 283,225 0.70%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.09% 30.07% 29.20% 26.65% 23.17% 16.43% 14.89% -
ROE 7.68% 10.39% 10.33% 9.50% 8.26% 5.99% 5.88% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.07 88.95 89.12 88.53 86.34 85.98 91.33 -1.65%
EPS 19.56 26.71 25.85 23.42 19.80 14.06 13.46 28.20%
DPS 4.75 4.75 4.75 4.25 4.25 3.00 3.00 35.73%
NAPS 2.5481 2.5694 2.5032 2.4646 2.398 2.3461 2.2882 7.41%
Adjusted Per Share Value based on latest NOSH - 283,403
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 73.72 72.87 72.97 72.55 70.78 70.44 74.79 -0.95%
EPS 16.19 21.88 21.16 19.19 16.23 11.52 11.03 29.06%
DPS 3.91 3.89 3.89 3.48 3.48 2.45 2.45 36.44%
NAPS 2.109 2.1048 2.0494 2.0196 1.9659 1.922 1.8739 8.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.90 1.66 1.41 1.56 1.43 1.26 1.19 -
P/RPS 2.13 1.87 1.58 1.76 1.66 1.47 1.30 38.85%
P/EPS 9.71 6.22 5.45 6.66 7.22 8.96 8.84 6.43%
EY 10.30 16.09 18.33 15.01 13.84 11.16 11.31 -6.02%
DY 2.50 2.86 3.37 2.72 2.97 2.38 2.52 -0.52%
P/NAPS 0.75 0.65 0.56 0.63 0.60 0.54 0.52 27.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 15/11/10 30/07/10 26/05/10 19/02/10 19/11/09 17/08/09 -
Price 2.05 1.84 1.60 1.29 1.43 1.43 1.23 -
P/RPS 2.30 2.07 1.80 1.46 1.66 1.66 1.35 42.50%
P/EPS 10.48 6.89 6.19 5.51 7.22 10.17 9.14 9.52%
EY 9.54 14.51 16.16 18.16 13.84 9.84 10.95 -8.75%
DY 2.32 2.58 2.97 3.29 2.97 2.10 2.44 -3.29%
P/NAPS 0.80 0.72 0.64 0.52 0.60 0.61 0.54 29.86%

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