[SURIA] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 69.82%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 202,192 190,129 199,537 202,791 186,466 179,247 221,034 -1.47%
PBT 62,797 63,048 56,693 55,734 56,980 38,740 37,193 9.11%
Tax -17,265 -16,866 -15,126 -14,760 -314 -1,146 -1,740 46.56%
NP 45,532 46,182 41,567 40,974 56,666 37,594 35,453 4.25%
-
NP to SH 45,526 46,237 41,373 40,862 56,700 37,166 34,739 4.60%
-
Tax Rate 27.49% 26.75% 26.68% 26.48% 0.55% 2.96% 4.68% -
Total Cost 156,660 143,947 157,970 161,817 129,800 141,653 185,581 -2.78%
-
Net Worth 872,451 837,715 799,466 762,521 727,871 664,597 631,280 5.53%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,499 17,424 8,499 8,501 7,790 - - -
Div Payout % 18.67% 37.69% 20.54% 20.80% 13.74% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 872,451 837,715 799,466 762,521 727,871 664,597 631,280 5.53%
NOSH 283,328 283,328 283,328 283,370 283,284 283,277 283,352 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 22.52% 24.29% 20.83% 20.21% 30.39% 20.97% 16.04% -
ROE 5.22% 5.52% 5.18% 5.36% 7.79% 5.59% 5.50% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 71.36 67.11 70.43 71.56 65.82 63.28 78.01 -1.47%
EPS 16.07 16.32 14.60 14.42 20.01 13.12 12.26 4.61%
DPS 3.00 6.15 3.00 3.00 2.75 0.00 0.00 -
NAPS 3.0793 2.9567 2.8217 2.6909 2.5694 2.3461 2.2279 5.53%
Adjusted Per Share Value based on latest NOSH - 283,305
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 58.47 54.98 57.70 58.64 53.92 51.83 63.92 -1.47%
EPS 13.16 13.37 11.96 11.82 16.40 10.75 10.05 4.59%
DPS 2.46 5.04 2.46 2.46 2.25 0.00 0.00 -
NAPS 2.5228 2.4224 2.3118 2.205 2.1048 1.9218 1.8255 5.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.65 1.80 1.46 1.42 1.66 1.26 1.44 -
P/RPS 3.71 2.68 2.07 1.98 2.52 1.99 1.85 12.29%
P/EPS 16.49 11.03 10.00 9.85 8.29 9.60 11.75 5.80%
EY 6.06 9.07 10.00 10.15 12.06 10.41 8.51 -5.49%
DY 1.13 3.42 2.05 2.11 1.66 0.00 0.00 -
P/NAPS 0.86 0.61 0.52 0.53 0.65 0.54 0.65 4.77%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 25/11/13 23/11/12 15/11/11 15/11/10 19/11/09 24/11/08 -
Price 2.58 2.45 1.42 1.64 1.84 1.43 0.88 -
P/RPS 3.62 3.65 2.02 2.29 2.80 2.26 1.13 21.40%
P/EPS 16.06 15.01 9.72 11.37 9.19 10.90 7.18 14.35%
EY 6.23 6.66 10.28 8.79 10.88 9.17 13.93 -12.54%
DY 1.16 2.51 2.11 1.83 1.49 0.00 0.00 -
P/NAPS 0.84 0.83 0.50 0.61 0.72 0.61 0.39 13.63%

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