[SURIA] YoY Cumulative 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- 79.02%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 199,537 202,791 186,466 179,247 221,034 222,967 143,542 5.63%
PBT 56,693 55,734 56,980 38,740 37,193 56,866 44,970 3.93%
Tax -15,126 -14,760 -314 -1,146 -1,740 29,434 -13,069 2.46%
NP 41,567 40,974 56,666 37,594 35,453 86,300 31,901 4.50%
-
NP to SH 41,373 40,862 56,700 37,166 34,739 85,309 32,077 4.32%
-
Tax Rate 26.68% 26.48% 0.55% 2.96% 4.68% -51.76% 29.06% -
Total Cost 157,970 161,817 129,800 141,653 185,581 136,667 111,641 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 8,499 8,501 7,790 - - - - -
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 5.18% 5.36% 7.79% 5.59% 5.50% 16.63% 7.58% -
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 70.43 71.56 65.82 63.28 78.01 39.34 25.33 18.56%
EPS 14.60 14.42 20.01 13.12 12.26 15.05 5.66 17.09%
DPS 3.00 3.00 2.75 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 57.70 58.64 53.92 51.83 63.91 64.47 41.50 5.64%
EPS 11.96 11.82 16.39 10.75 10.04 24.67 9.27 4.33%
DPS 2.46 2.46 2.25 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 2.07 1.98 2.52 1.99 1.85 8.19 3.43 -8.06%
P/EPS 10.00 9.85 8.29 9.60 11.75 21.40 15.37 -6.90%
EY 10.00 10.15 12.06 10.41 8.51 4.67 6.51 7.40%
DY 2.05 2.11 1.66 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 2.02 2.29 2.80 2.26 1.13 8.39 3.83 -10.10%
P/EPS 9.72 11.37 9.19 10.90 7.18 21.93 17.14 -9.01%
EY 10.28 8.79 10.88 9.17 13.93 4.56 5.84 9.87%
DY 2.11 1.83 1.49 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