[SURIA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 22.57%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 266,916 257,630 244,140 229,034 282,512 291,916 158,460 9.07%
PBT 76,118 65,934 76,390 42,946 44,728 76,682 56,818 4.98%
Tax -20,830 -17,586 -550 -1,018 -4,034 60,994 -16,264 4.20%
NP 55,288 48,348 75,840 41,928 40,694 137,676 40,554 5.29%
-
NP to SH 54,972 48,124 75,662 41,522 40,102 136,438 40,606 5.17%
-
Tax Rate 27.37% 26.67% 0.72% 2.37% 9.02% -79.54% 28.62% -
Total Cost 211,628 209,282 168,300 187,106 241,818 154,240 117,906 10.23%
-
Net Worth 785,583 745,836 709,088 648,094 617,389 495,777 411,731 11.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 16,999 17,004 15,580 - - 28,330 - -
Div Payout % 30.92% 35.34% 20.59% - - 20.76% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 785,583 745,836 709,088 648,094 617,389 495,777 411,731 11.35%
NOSH 283,328 283,415 283,272 283,233 283,206 566,602 567,122 -10.91%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.71% 18.77% 31.06% 18.31% 14.40% 47.16% 25.59% -
ROE 7.00% 6.45% 10.67% 6.41% 6.50% 27.52% 9.86% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 94.21 90.90 86.19 80.86 99.75 51.52 27.94 22.43%
EPS 19.40 16.98 26.70 14.66 14.16 24.08 7.16 18.05%
DPS 6.00 6.00 5.50 0.00 0.00 5.00 0.00 -
NAPS 2.7727 2.6316 2.5032 2.2882 2.18 0.875 0.726 24.99%
Adjusted Per Share Value based on latest NOSH - 283,225
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 77.18 74.49 70.59 66.22 81.69 84.41 45.82 9.07%
EPS 15.89 13.91 21.88 12.01 11.60 39.45 11.74 5.16%
DPS 4.92 4.92 4.50 0.00 0.00 8.19 0.00 -
NAPS 2.2715 2.1566 2.0503 1.8739 1.7852 1.4335 1.1905 11.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.54 1.77 1.41 1.19 2.22 2.00 0.99 -
P/RPS 1.63 1.95 1.64 1.47 2.23 3.88 3.54 -12.11%
P/EPS 7.94 10.42 5.28 8.12 15.68 8.31 13.83 -8.82%
EY 12.60 9.59 18.94 12.32 6.38 12.04 7.23 9.69%
DY 3.90 3.39 3.90 0.00 0.00 2.50 0.00 -
P/NAPS 0.56 0.67 0.56 0.52 1.02 2.29 1.36 -13.73%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 30/07/10 17/08/09 26/08/08 17/08/07 05/09/06 -
Price 1.52 1.60 1.60 1.23 1.87 2.36 0.88 -
P/RPS 1.61 1.76 1.86 1.52 1.87 4.58 3.15 -10.57%
P/EPS 7.83 9.42 5.99 8.39 13.21 9.80 12.29 -7.23%
EY 12.76 10.61 16.69 11.92 7.57 10.20 8.14 7.77%
DY 3.95 3.75 3.44 0.00 0.00 2.12 0.00 -
P/NAPS 0.55 0.61 0.64 0.54 0.86 2.70 1.21 -12.30%

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