[SURIA] YoY Cumulative 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- 49.88%
YoY- 52.56%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 190,129 199,537 202,791 186,466 179,247 221,034 222,967 -2.61%
PBT 63,048 56,693 55,734 56,980 38,740 37,193 56,866 1.73%
Tax -16,866 -15,126 -14,760 -314 -1,146 -1,740 29,434 -
NP 46,182 41,567 40,974 56,666 37,594 35,453 86,300 -9.88%
-
NP to SH 46,237 41,373 40,862 56,700 37,166 34,739 85,309 -9.69%
-
Tax Rate 26.75% 26.68% 26.48% 0.55% 2.96% 4.68% -51.76% -
Total Cost 143,947 157,970 161,817 129,800 141,653 185,581 136,667 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 17,424 8,499 8,501 7,790 - - - -
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 5.52% 5.18% 5.36% 7.79% 5.59% 5.50% 16.63% -
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 67.11 70.43 71.56 65.82 63.28 78.01 39.34 9.30%
EPS 16.32 14.60 14.42 20.01 13.12 12.26 15.05 1.35%
DPS 6.15 3.00 3.00 2.75 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 54.98 57.70 58.64 53.92 51.83 63.91 64.47 -2.61%
EPS 13.37 11.96 11.82 16.39 10.75 10.04 24.67 -9.69%
DPS 5.04 2.46 2.46 2.25 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 2.68 2.07 1.98 2.52 1.99 1.85 8.19 -16.97%
P/EPS 11.03 10.00 9.85 8.29 9.60 11.75 21.40 -10.44%
EY 9.07 10.00 10.15 12.06 10.41 8.51 4.67 11.68%
DY 3.42 2.05 2.11 1.66 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 3.65 2.02 2.29 2.80 2.26 1.13 8.39 -12.94%
P/EPS 15.01 9.72 11.37 9.19 10.90 7.18 21.93 -6.11%
EY 6.66 10.28 8.79 10.88 9.17 13.93 4.56 6.51%
DY 2.51 2.11 1.83 1.49 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