[SURIA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -103.72%
YoY- -103.7%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 73,201 63,008 73,215 68,500 65,550 64,364 87,276 -2.88%
PBT 15,470 13,408 18,618 18,582 21,164 4,331 14,606 0.96%
Tax -3,900 -4,042 -5,977 -18,920 -2,040 -1,889 101,627 -
NP 11,570 9,366 12,641 -338 19,124 2,442 116,233 -31.89%
-
NP to SH 11,344 9,481 12,706 -702 18,960 2,683 115,622 -32.06%
-
Tax Rate 25.21% 30.15% 32.10% 101.82% 9.64% 43.62% -695.79% -
Total Cost 61,631 53,642 60,574 68,838 46,426 61,922 -28,957 -
-
Net Worth 794,523 800,401 767,379 729,393 679,899 631,888 628,965 3.96%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 8,496 8,499 8,508 5,725 5,670 8,472 33,998 -20.61%
Div Payout % 74.90% 89.65% 66.96% 0.00% 29.91% 315.79% 29.40% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 794,523 800,401 767,379 729,393 679,899 631,888 628,965 3.96%
NOSH 283,212 283,328 283,616 286,250 283,527 282,421 283,317 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.81% 14.86% 17.27% -0.49% 29.17% 3.79% 133.18% -
ROE 1.43% 1.18% 1.66% -0.10% 2.79% 0.42% 18.38% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 25.85 22.24 25.81 23.93 23.12 22.79 30.80 -2.87%
EPS 4.00 3.35 4.48 -0.25 6.69 0.95 40.81 -32.07%
DPS 3.00 3.00 3.00 2.00 2.00 3.00 12.00 -20.61%
NAPS 2.8054 2.825 2.7057 2.5481 2.398 2.2374 2.22 3.97%
Adjusted Per Share Value based on latest NOSH - 286,250
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.17 18.22 21.17 19.81 18.95 18.61 25.24 -2.88%
EPS 3.28 2.74 3.67 -0.20 5.48 0.78 33.43 -32.06%
DPS 2.46 2.46 2.46 1.66 1.64 2.45 9.83 -20.59%
NAPS 2.2975 2.3145 2.219 2.1092 1.966 1.8272 1.8188 3.96%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.65 1.51 1.58 1.90 1.43 0.83 3.40 -
P/RPS 10.25 6.79 6.12 7.94 6.19 3.64 11.04 -1.22%
P/EPS 66.16 45.12 35.27 -774.75 21.38 87.37 8.33 41.20%
EY 1.51 2.22 2.84 -0.13 4.68 1.14 12.00 -29.18%
DY 1.13 1.99 1.90 1.05 1.40 3.61 3.53 -17.27%
P/NAPS 0.94 0.53 0.58 0.75 0.60 0.37 1.53 -7.79%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 29/02/12 25/02/11 19/02/10 23/02/09 26/02/08 -
Price 2.41 1.59 1.80 2.05 1.43 0.76 2.56 -
P/RPS 9.32 7.15 6.97 8.57 6.19 3.33 8.31 1.92%
P/EPS 60.17 47.52 40.18 -835.92 21.38 80.00 6.27 45.72%
EY 1.66 2.10 2.49 -0.12 4.68 1.25 15.94 -31.38%
DY 1.24 1.89 1.67 0.98 1.40 3.95 4.69 -19.86%
P/NAPS 0.86 0.56 0.67 0.80 0.60 0.34 1.15 -4.72%

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