[SURIA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 15.5%
YoY- -59.28%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 270,388 248,621 238,996 294,712 297,289 191,389 161,826 8.92%
PBT 74,312 75,973 51,653 49,590 75,821 59,960 60,620 3.45%
Tax -19,680 -418 -1,528 -2,320 39,245 -17,425 -17,053 2.41%
NP 54,632 75,554 50,125 47,270 115,066 42,534 43,566 3.84%
-
NP to SH 54,482 75,600 49,554 46,318 113,745 42,769 43,566 3.79%
-
Tax Rate 26.48% 0.55% 2.96% 4.68% -51.76% 29.06% 28.13% -
Total Cost 215,756 173,066 188,870 247,441 182,222 148,854 118,260 10.53%
-
Net Worth 762,521 727,871 664,597 631,280 513,101 423,178 387,513 11.93%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 11,334 10,387 - - - - 7,550 7.00%
Div Payout % 20.80% 13.74% - - - - 17.33% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 762,521 727,871 664,597 631,280 513,101 423,178 387,513 11.93%
NOSH 283,370 283,284 283,277 283,352 566,837 566,731 566,291 -10.89%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 20.21% 30.39% 20.97% 16.04% 38.71% 22.22% 26.92% -
ROE 7.15% 10.39% 7.46% 7.34% 22.17% 10.11% 11.24% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 95.42 87.76 84.37 104.01 52.45 33.77 28.58 22.24%
EPS 19.23 26.68 17.49 16.35 20.07 7.55 7.69 16.49%
DPS 4.00 3.67 0.00 0.00 0.00 0.00 1.33 20.13%
NAPS 2.6909 2.5694 2.3461 2.2279 0.9052 0.7467 0.6843 25.62%
Adjusted Per Share Value based on latest NOSH - 283,552
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 78.19 71.89 69.11 85.22 85.97 55.34 46.79 8.93%
EPS 15.75 21.86 14.33 13.39 32.89 12.37 12.60 3.78%
DPS 3.28 3.00 0.00 0.00 0.00 0.00 2.18 7.04%
NAPS 2.205 2.1048 1.9218 1.8255 1.4837 1.2237 1.1206 11.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.42 1.66 1.26 1.44 3.22 0.87 1.26 -
P/RPS 1.49 1.89 1.49 1.38 6.14 2.58 4.41 -16.53%
P/EPS 7.39 6.22 7.20 8.81 16.05 11.53 16.38 -12.41%
EY 13.54 16.08 13.88 11.35 6.23 8.67 6.11 14.17%
DY 2.82 2.21 0.00 0.00 0.00 0.00 1.06 17.70%
P/NAPS 0.53 0.65 0.54 0.65 3.56 1.17 1.84 -18.72%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 15/11/10 19/11/09 24/11/08 31/10/07 28/11/06 21/11/05 -
Price 1.64 1.84 1.43 0.88 3.30 0.97 1.16 -
P/RPS 1.72 2.10 1.69 0.85 6.29 2.87 4.06 -13.33%
P/EPS 8.53 6.89 8.17 5.38 16.45 12.85 15.08 -9.05%
EY 11.72 14.50 12.23 18.58 6.08 7.78 6.63 9.95%
DY 2.44 1.99 0.00 0.00 0.00 0.00 1.15 13.35%
P/NAPS 0.61 0.72 0.61 0.39 3.65 1.30 1.70 -15.69%

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