[SURIA] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 102.11%
YoY- 82.22%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 122,129 133,458 128,815 122,070 114,517 141,256 145,958 -2.92%
PBT 39,848 38,059 32,967 38,195 21,473 22,364 38,341 0.64%
Tax -11,957 -10,415 -8,793 -275 -509 -2,017 30,497 -
NP 27,891 27,644 24,174 37,920 20,964 20,347 68,838 -13.96%
-
NP to SH 27,712 27,486 24,062 37,831 20,761 20,051 68,219 -13.92%
-
Tax Rate 30.01% 27.37% 26.67% 0.72% 2.37% 9.02% -79.54% -
Total Cost 94,238 105,814 104,641 84,150 93,553 120,909 77,120 3.39%
-
Net Worth 828,111 785,583 745,836 709,088 648,094 617,389 495,777 8.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 8,499 8,502 7,790 - - 14,165 -
Div Payout % - 30.92% 35.34% 20.59% - - 20.76% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 828,111 785,583 745,836 709,088 648,094 617,389 495,777 8.91%
NOSH 283,328 283,328 283,415 283,272 283,233 283,206 566,602 -10.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 22.84% 20.71% 18.77% 31.06% 18.31% 14.40% 47.16% -
ROE 3.35% 3.50% 3.23% 5.34% 3.20% 3.25% 13.76% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 43.11 47.10 45.45 43.09 40.43 49.88 25.76 8.95%
EPS 9.78 9.70 8.49 13.35 7.33 7.08 12.04 -3.40%
DPS 0.00 3.00 3.00 2.75 0.00 0.00 2.50 -
NAPS 2.9228 2.7727 2.6316 2.5032 2.2882 2.18 0.875 22.24%
Adjusted Per Share Value based on latest NOSH - 283,141
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 35.31 38.59 37.25 35.30 33.11 40.84 42.20 -2.92%
EPS 8.01 7.95 6.96 10.94 6.00 5.80 19.73 -13.93%
DPS 0.00 2.46 2.46 2.25 0.00 0.00 4.10 -
NAPS 2.3945 2.2715 2.1566 2.0503 1.8739 1.7852 1.4335 8.91%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.83 1.54 1.77 1.41 1.19 2.22 2.00 -
P/RPS 4.25 3.27 3.89 3.27 2.94 4.45 7.76 -9.53%
P/EPS 18.71 15.87 20.85 10.56 16.23 31.36 16.61 2.00%
EY 5.34 6.30 4.80 9.47 6.16 3.19 6.02 -1.97%
DY 0.00 1.95 1.69 1.95 0.00 0.00 1.25 -
P/NAPS 0.63 0.56 0.67 0.56 0.52 1.02 2.29 -19.33%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 30/07/10 17/08/09 26/08/08 17/08/07 -
Price 1.68 1.52 1.60 1.60 1.23 1.87 2.36 -
P/RPS 3.90 3.23 3.52 3.71 3.04 3.75 9.16 -13.25%
P/EPS 17.18 15.67 18.85 11.98 16.78 26.41 19.60 -2.17%
EY 5.82 6.38 5.31 8.35 5.96 3.79 5.10 2.22%
DY 0.00 1.97 1.87 1.72 0.00 0.00 1.06 -
P/NAPS 0.57 0.55 0.61 0.64 0.54 0.86 2.70 -22.81%

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