[SURIA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -14.33%
YoY- -27.72%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 276,006 271,291 261,711 257,983 254,966 252,016 252,350 6.13%
PBT 74,352 74,316 70,334 71,501 75,562 78,144 76,626 -1.98%
Tax -20,737 -33,680 -27,752 -23,084 -19,234 -2,354 -2,952 265.49%
NP 53,615 40,636 42,582 48,417 56,328 75,790 73,674 -19.04%
-
NP to SH 53,568 40,160 42,229 47,976 55,998 75,660 73,196 -18.74%
-
Tax Rate 27.89% 45.32% 39.46% 32.28% 25.45% 3.01% 3.85% -
Total Cost 222,391 230,655 219,129 209,566 198,638 176,226 178,676 15.66%
-
Net Worth 767,379 762,346 745,211 739,778 729,393 727,932 708,761 5.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 17,003 14,220 14,220 13,511 13,511 13,456 13,456 16.83%
Div Payout % 31.74% 35.41% 33.67% 28.16% 24.13% 17.79% 18.38% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 767,379 762,346 745,211 739,778 729,393 727,932 708,761 5.42%
NOSH 283,616 283,305 283,177 282,962 286,250 283,308 283,141 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.43% 14.98% 16.27% 18.77% 22.09% 30.07% 29.20% -
ROE 6.98% 5.27% 5.67% 6.49% 7.68% 10.39% 10.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 97.32 95.76 92.42 91.17 89.07 88.95 89.12 6.02%
EPS 18.89 14.18 14.91 16.95 19.56 26.71 25.85 -18.82%
DPS 6.00 5.00 5.00 4.75 4.75 4.75 4.75 16.80%
NAPS 2.7057 2.6909 2.6316 2.6144 2.5481 2.5694 2.5032 5.30%
Adjusted Per Share Value based on latest NOSH - 282,962
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 79.81 78.45 75.68 74.60 73.73 72.87 72.97 6.13%
EPS 15.49 11.61 12.21 13.87 16.19 21.88 21.17 -18.75%
DPS 4.92 4.11 4.11 3.91 3.91 3.89 3.89 16.90%
NAPS 2.219 2.2045 2.1549 2.1392 2.1092 2.1049 2.0495 5.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.58 1.42 1.77 2.03 1.90 1.66 1.41 -
P/RPS 1.62 1.48 1.92 2.23 2.13 1.87 1.58 1.67%
P/EPS 8.37 10.02 11.87 11.97 9.71 6.22 5.45 33.00%
EY 11.95 9.98 8.43 8.35 10.30 16.09 18.33 -24.75%
DY 3.80 3.52 2.82 2.34 2.50 2.86 3.37 8.31%
P/NAPS 0.58 0.53 0.67 0.78 0.75 0.65 0.56 2.36%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 15/11/11 25/08/11 18/05/11 25/02/11 15/11/10 30/07/10 -
Price 1.80 1.64 1.60 1.99 2.05 1.84 1.60 -
P/RPS 1.85 1.71 1.73 2.18 2.30 2.07 1.80 1.83%
P/EPS 9.53 11.57 10.73 11.74 10.48 6.89 6.19 33.22%
EY 10.49 8.64 9.32 8.52 9.54 14.51 16.16 -24.97%
DY 3.33 3.05 3.13 2.39 2.32 2.58 2.97 7.90%
P/NAPS 0.67 0.61 0.61 0.76 0.80 0.72 0.64 3.09%

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