[SURIA] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 45.14%
YoY- 24.09%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 65,564 66,138 62,410 60,959 72,561 80,291 40,016 8.56%
PBT 19,551 18,199 19,366 12,562 11,173 19,266 13,927 5.81%
Tax -5,502 -4,865 -197 -199 -1,052 35,363 -4,035 5.29%
NP 14,049 13,334 19,169 12,363 10,121 54,629 9,892 6.01%
-
NP to SH 14,081 13,366 19,113 12,292 9,906 53,885 9,885 6.06%
-
Tax Rate 28.14% 26.73% 1.02% 1.58% 9.42% -183.55% 28.97% -
Total Cost 51,515 52,804 43,241 48,596 62,440 25,662 30,124 9.34%
-
Net Worth 785,583 745,211 708,761 648,077 617,002 495,787 412,443 11.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,499 8,495 7,786 - - 14,165 - -
Div Payout % 60.36% 63.56% 40.74% - - 26.29% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 785,583 745,211 708,761 648,077 617,002 495,787 412,443 11.32%
NOSH 283,328 283,177 283,141 283,225 283,028 566,614 568,103 -10.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 21.43% 20.16% 30.71% 20.28% 13.95% 68.04% 24.72% -
ROE 1.79% 1.79% 2.70% 1.90% 1.61% 10.87% 2.40% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.14 23.36 22.04 21.52 25.64 14.17 7.04 21.91%
EPS 4.97 4.72 6.75 4.34 3.50 9.51 1.74 19.09%
DPS 3.00 3.00 2.75 0.00 0.00 2.50 0.00 -
NAPS 2.7727 2.6316 2.5032 2.2882 2.18 0.875 0.726 24.99%
Adjusted Per Share Value based on latest NOSH - 283,225
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.96 19.12 18.05 17.63 20.98 23.22 11.57 8.57%
EPS 4.07 3.86 5.53 3.55 2.86 15.58 2.86 6.05%
DPS 2.46 2.46 2.25 0.00 0.00 4.10 0.00 -
NAPS 2.2715 2.1548 2.0494 1.8739 1.784 1.4336 1.1926 11.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.54 1.77 1.41 1.19 2.22 2.00 0.99 -
P/RPS 6.65 7.58 6.40 5.53 8.66 14.11 14.05 -11.71%
P/EPS 30.99 37.50 20.89 27.42 63.43 21.03 56.90 -9.62%
EY 3.23 2.67 4.79 3.65 1.58 4.76 1.76 10.63%
DY 1.95 1.69 1.95 0.00 0.00 1.25 0.00 -
P/NAPS 0.56 0.67 0.56 0.52 1.02 2.29 1.36 -13.73%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 30/07/10 17/08/09 26/08/08 17/08/07 05/09/06 -
Price 1.52 1.60 1.60 1.23 1.87 2.36 0.88 -
P/RPS 6.57 6.85 7.26 5.71 7.29 16.65 12.49 -10.14%
P/EPS 30.58 33.90 23.70 28.34 53.43 24.82 50.57 -8.03%
EY 3.27 2.95 4.22 3.53 1.87 4.03 1.98 8.71%
DY 1.97 1.87 1.72 0.00 0.00 1.06 0.00 -
P/NAPS 0.55 0.61 0.64 0.54 0.86 2.70 1.21 -12.30%

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