[SURIA] YoY 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- -1.28%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 68,000 66,079 73,976 64,396 64,730 79,778 77,009 -2.05%
PBT 23,200 18,634 22,767 18,785 17,267 14,829 18,525 3.81%
Tax -4,909 -4,711 -5,967 -39 -637 277 -1,063 29.01%
NP 18,291 13,923 16,800 18,746 16,630 15,106 17,462 0.77%
-
NP to SH 18,525 13,887 16,800 18,869 16,405 14,688 17,090 1.35%
-
Tax Rate 21.16% 25.28% 26.21% 0.21% 3.69% -1.87% 5.74% -
Total Cost 49,709 52,156 57,176 45,650 48,100 64,672 59,547 -2.96%
-
Net Worth 837,715 799,466 762,346 727,932 664,728 631,725 512,247 8.53%
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 - - - - - - -
Div Payout % 94.06% - - - - - - -
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 837,715 799,466 762,346 727,932 664,728 631,725 512,247 8.53%
NOSH 283,328 283,328 283,305 283,308 283,333 283,552 565,894 -10.88%
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 26.90% 21.07% 22.71% 29.11% 25.69% 18.94% 22.68% -
ROE 2.21% 1.74% 2.20% 2.59% 2.47% 2.33% 3.34% -
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 24.00 23.32 26.11 22.73 22.85 28.14 13.61 9.90%
EPS 6.54 4.90 5.93 6.66 5.79 5.18 3.02 13.73%
DPS 6.15 0.00 0.00 0.00 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 19.66 19.11 21.39 18.62 18.72 23.07 22.27 -2.05%
EPS 5.36 4.02 4.86 5.46 4.74 4.25 4.94 1.36%
DPS 5.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4224 2.3118 2.2045 2.1049 1.9222 1.8267 1.4813 8.53%
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 7.50 6.26 5.44 7.30 5.52 5.12 23.66 -17.41%
P/EPS 27.53 29.79 23.95 24.92 21.76 27.80 106.62 -20.18%
EY 3.63 3.36 4.18 4.01 4.60 3.60 0.94 25.22%
DY 3.42 0.00 0.00 0.00 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 10.21 6.09 6.28 8.10 6.26 3.13 24.25 -13.41%
P/EPS 37.47 28.97 27.66 27.63 24.70 16.99 109.27 -16.32%
EY 2.67 3.45 3.62 3.62 4.05 5.89 0.92 19.41%
DY 2.51 0.00 0.00 0.00 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