[SURIA] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 7.72%
YoY- -81.38%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 276,006 254,966 244,797 285,398 310,243 211,445 157,728 9.76%
PBT 74,352 75,562 59,904 41,524 71,472 69,462 59,105 3.89%
Tax -20,737 -19,234 -3,186 -3,629 131,061 -22,549 -22,153 -1.09%
NP 53,615 56,328 56,718 37,895 202,533 46,913 36,952 6.39%
-
NP to SH 53,568 55,998 56,126 37,422 200,931 46,902 36,952 6.38%
-
Tax Rate 27.89% 25.45% 5.32% 8.74% -183.37% 32.46% 37.48% -
Total Cost 222,391 198,638 188,079 247,503 107,710 164,532 120,776 10.70%
-
Net Worth 766,467 729,880 679,501 633,822 628,971 878,108 393,210 11.76%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 16,996 13,455 14,168 8,498 33,998 28,326 5,667 20.07%
Div Payout % 31.73% 24.03% 25.24% 22.71% 16.92% 60.39% 15.34% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 766,467 729,880 679,501 633,822 628,971 878,108 393,210 11.76%
NOSH 283,278 283,272 283,361 283,285 283,320 566,521 566,748 -10.91%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.43% 22.09% 23.17% 13.28% 65.28% 22.19% 23.43% -
ROE 6.99% 7.67% 8.26% 5.90% 31.95% 5.34% 9.40% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 97.43 90.01 86.39 100.75 109.50 37.32 27.83 23.21%
EPS 18.91 19.76 19.81 13.21 70.92 16.55 6.52 19.40%
DPS 6.00 4.75 5.00 3.00 12.00 5.00 1.00 34.78%
NAPS 2.7057 2.5766 2.398 2.2374 2.22 1.55 0.6938 25.44%
Adjusted Per Share Value based on latest NOSH - 282,421
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 79.81 73.72 70.78 82.52 89.71 61.14 45.61 9.76%
EPS 15.49 16.19 16.23 10.82 58.10 13.56 10.68 6.39%
DPS 4.91 3.89 4.10 2.46 9.83 8.19 1.64 20.04%
NAPS 2.2162 2.1104 1.9648 1.8327 1.8187 2.539 1.137 11.75%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.58 1.90 1.43 0.83 3.40 0.93 1.00 -
P/RPS 1.62 2.11 1.66 0.82 3.10 2.49 3.59 -12.41%
P/EPS 8.36 9.61 7.22 6.28 4.79 11.23 15.34 -9.61%
EY 11.97 10.40 13.85 15.92 20.86 8.90 6.52 10.65%
DY 3.80 2.50 3.50 3.61 3.53 5.38 1.00 24.90%
P/NAPS 0.58 0.74 0.60 0.37 1.53 0.60 1.44 -14.05%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 19/02/10 23/02/09 26/02/08 05/03/07 24/02/06 -
Price 1.80 2.05 1.43 0.76 2.56 1.34 1.06 -
P/RPS 1.85 2.28 1.66 0.75 2.34 3.59 3.81 -11.33%
P/EPS 9.52 10.37 7.22 5.75 3.61 16.19 16.26 -8.53%
EY 10.51 9.64 13.85 17.38 27.70 6.18 6.15 9.33%
DY 3.33 2.32 3.50 3.95 4.69 3.73 0.94 23.45%
P/NAPS 0.67 0.80 0.60 0.34 1.15 0.86 1.53 -12.85%

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