[SURIA] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.08%
YoY- 52.56%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 253,505 266,049 270,388 248,621 238,996 294,712 297,289 -2.61%
PBT 84,064 75,590 74,312 75,973 51,653 49,590 75,821 1.73%
Tax -22,488 -20,168 -19,680 -418 -1,528 -2,320 39,245 -
NP 61,576 55,422 54,632 75,554 50,125 47,270 115,066 -9.88%
-
NP to SH 61,649 55,164 54,482 75,600 49,554 46,318 113,745 -9.69%
-
Tax Rate 26.75% 26.68% 26.48% 0.55% 2.96% 4.68% -51.76% -
Total Cost 191,929 210,626 215,756 173,066 188,870 247,441 182,222 0.86%
-
Net Worth 837,715 799,466 762,521 727,871 664,597 631,280 513,101 8.50%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 23,232 11,333 11,334 10,387 - - - -
Div Payout % 37.69% 20.54% 20.80% 13.74% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 837,715 799,466 762,521 727,871 664,597 631,280 513,101 8.50%
NOSH 283,328 283,328 283,370 283,284 283,277 283,352 566,837 -10.90%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 24.29% 20.83% 20.21% 30.39% 20.97% 16.04% 38.71% -
ROE 7.36% 6.90% 7.15% 10.39% 7.46% 7.34% 22.17% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 89.47 93.90 95.42 87.76 84.37 104.01 52.45 9.29%
EPS 21.76 19.47 19.23 26.68 17.49 16.35 20.07 1.35%
DPS 8.20 4.00 4.00 3.67 0.00 0.00 0.00 -
NAPS 2.9567 2.8217 2.6909 2.5694 2.3461 2.2279 0.9052 21.78%
Adjusted Per Share Value based on latest NOSH - 283,308
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.30 76.93 78.18 71.89 69.10 85.22 85.96 -2.61%
EPS 17.83 15.95 15.75 21.86 14.33 13.39 32.89 -9.69%
DPS 6.72 3.28 3.28 3.00 0.00 0.00 0.00 -
NAPS 2.4222 2.3116 2.2048 2.1046 1.9217 1.8253 1.4836 8.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.80 1.46 1.42 1.66 1.26 1.44 3.22 -
P/RPS 2.01 1.55 1.49 1.89 1.49 1.38 6.14 -16.96%
P/EPS 8.27 7.50 7.39 6.22 7.20 8.81 16.05 -10.45%
EY 12.09 13.34 13.54 16.08 13.88 11.35 6.23 11.67%
DY 4.56 2.74 2.82 2.21 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.53 0.65 0.54 0.65 3.56 -25.45%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 23/11/12 15/11/11 15/11/10 19/11/09 24/11/08 31/10/07 -
Price 2.45 1.42 1.64 1.84 1.43 0.88 3.30 -
P/RPS 2.74 1.51 1.72 2.10 1.69 0.85 6.29 -12.92%
P/EPS 11.26 7.29 8.53 6.89 8.17 5.38 16.45 -6.11%
EY 8.88 13.71 11.72 14.50 12.23 18.58 6.08 6.51%
DY 3.35 2.82 2.44 1.99 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.61 0.72 0.61 0.39 3.65 -21.85%

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