[SURIA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 19.35%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 266,049 270,388 248,621 238,996 294,712 297,289 191,389 5.63%
PBT 75,590 74,312 75,973 51,653 49,590 75,821 59,960 3.93%
Tax -20,168 -19,680 -418 -1,528 -2,320 39,245 -17,425 2.46%
NP 55,422 54,632 75,554 50,125 47,270 115,066 42,534 4.50%
-
NP to SH 55,164 54,482 75,600 49,554 46,318 113,745 42,769 4.32%
-
Tax Rate 26.68% 26.48% 0.55% 2.96% 4.68% -51.76% 29.06% -
Total Cost 210,626 215,756 173,066 188,870 247,441 182,222 148,854 5.95%
-
Net Worth 799,466 762,521 727,871 664,597 631,280 513,101 423,178 11.17%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,333 11,334 10,387 - - - - -
Div Payout % 20.54% 20.80% 13.74% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 799,466 762,521 727,871 664,597 631,280 513,101 423,178 11.17%
NOSH 283,328 283,370 283,284 283,277 283,352 566,837 566,731 -10.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.83% 20.21% 30.39% 20.97% 16.04% 38.71% 22.22% -
ROE 6.90% 7.15% 10.39% 7.46% 7.34% 22.17% 10.11% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 93.90 95.42 87.76 84.37 104.01 52.45 33.77 18.56%
EPS 19.47 19.23 26.68 17.49 16.35 20.07 7.55 17.08%
DPS 4.00 4.00 3.67 0.00 0.00 0.00 0.00 -
NAPS 2.8217 2.6909 2.5694 2.3461 2.2279 0.9052 0.7467 24.77%
Adjusted Per Share Value based on latest NOSH - 283,333
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.93 78.18 71.89 69.10 85.22 85.96 55.34 5.63%
EPS 15.95 15.75 21.86 14.33 13.39 32.89 12.37 4.32%
DPS 3.28 3.28 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.3116 2.2048 2.1046 1.9217 1.8253 1.4836 1.2236 11.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.46 1.42 1.66 1.26 1.44 3.22 0.87 -
P/RPS 1.55 1.49 1.89 1.49 1.38 6.14 2.58 -8.13%
P/EPS 7.50 7.39 6.22 7.20 8.81 16.05 11.53 -6.91%
EY 13.34 13.54 16.08 13.88 11.35 6.23 8.67 7.43%
DY 2.74 2.82 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.65 0.54 0.65 3.56 1.17 -12.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 15/11/11 15/11/10 19/11/09 24/11/08 31/10/07 28/11/06 -
Price 1.42 1.64 1.84 1.43 0.88 3.30 0.97 -
P/RPS 1.51 1.72 2.10 1.69 0.85 6.29 2.87 -10.14%
P/EPS 7.29 8.53 6.89 8.17 5.38 16.45 12.85 -9.00%
EY 13.71 11.72 14.50 12.23 18.58 6.08 7.78 9.89%
DY 2.82 2.44 1.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.72 0.61 0.39 3.65 1.30 -14.70%

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