[SURIA] YoY TTM 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- 6.67%

YoY- -75.04%

Quarter Report

Microsoft Word - 30 06 09 QFS.Bursa.pdf

Latest QR

Upcoming QR

SURIA's Result

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	280,649	261,711	252,350	258,659	305,541	277,928	162,019	9.57%
YoY %	7.24%	3.71%	-2.44%	-15.34%	9.94%	71.54%	-	-
Horiz. %	173.22%	161.53%	155.75%	159.65%	188.58%	171.54%	100.00%	-
PBT	79,444	70,334	76,626	40,633	55,495	77,664	54,262	6.55%
YoY %	12.95%	-8.21%	88.58%	-26.78%	-28.54%	43.13%	-	-
Horiz. %	146.41%	129.62%	141.21%	74.88%	102.27%	143.13%	100.00%	-
Tax	-22,359	-27,752	-2,952	-2,121	98,547	17,668	-27,216	-3.22%
YoY %	19.43%	-840.11%	-39.18%	-102.15%	457.77%	164.92%	-	-
Horiz. %	82.15%	101.97%	10.85%	7.79%	-362.09%	-64.92%	100.00%	-
NP	57,085	42,582	73,674	38,512	154,042	95,332	27,046	13.24%
YoY %	34.06%	-42.20%	91.30%	-75.00%	61.58%	252.48%	-	-
Horiz. %	211.07%	157.44%	272.40%	142.39%	569.56%	352.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,992	42,229	73,196	38,132	152,763	94,568	26,645	13.49%
YoY %	34.96%	-42.31%	91.95%	-75.04%	61.54%	254.92%	-	-
Horiz. %	213.89%	158.49%	274.71%	143.11%	573.33%	354.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.14%	39.46%	3.85%	5.22%	-177.58%	-22.75%	50.16%	-
YoY %	-28.69%	924.94%	-26.25%	102.94%	-680.57%	-145.35%	-	-
Horiz. %	56.10%	78.67%	7.68%	10.41%	-354.03%	-45.35%	100.00%	-
Total Cost	223,564	219,129	178,676	220,147	151,499	182,596	134,973	8.76%
YoY %	2.02%	22.64%	-18.84%	45.31%	-17.03%	35.28%	-	-
Horiz. %	165.64%	162.35%	132.38%	163.10%	112.24%	135.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	785,583	745,211	708,761	648,077	617,002	495,787	412,443	11.32%
YoY %	5.42%	5.14%	9.36%	5.04%	24.45%	20.21%	-	-
Horiz. %	190.47%	180.68%	171.84%	157.13%	149.60%	120.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	17,008	14,220	13,456	8,472	33,998	28,307	11,381	6.91%
YoY %	19.61%	5.68%	58.83%	-75.08%	20.10%	148.72%	-	-
Horiz. %	149.44%	124.95%	118.23%	74.44%	298.73%	248.72%	100.00%	-
Div Payout %	29.84%	33.67%	18.38%	22.22%	22.26%	29.93%	42.71%	-
YoY %	-11.38%	83.19%	-17.28%	-0.18%	-25.63%	-29.92%	-	-
Horiz. %	69.87%	78.83%	43.03%	52.03%	52.12%	70.08%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	785,583	745,211	708,761	648,077	617,002	495,787	412,443	11.32%
YoY %	5.42%	5.14%	9.36%	5.04%	24.45%	20.21%	-	-
Horiz. %	190.47%	180.68%	171.84%	157.13%	149.60%	120.21%	100.00%	-
NOSH	283,328	283,177	283,141	283,225	283,028	566,614	568,103	-10.93%
YoY %	0.05%	0.01%	-0.03%	0.07%	-50.05%	-0.26%	-	-
Horiz. %	49.87%	49.85%	49.84%	49.85%	49.82%	99.74%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	20.34%	16.27%	29.20%	14.89%	50.42%	34.30%	16.69%	-
YoY %	25.02%	-44.28%	96.10%	-70.47%	47.00%	105.51%	-	-
Horiz. %	121.87%	97.48%	174.96%	89.22%	302.10%	205.51%	100.00%	-
ROE	7.25%	5.67%	10.33%	5.88%	24.76%	19.07%	6.46%	-
YoY %	27.87%	-45.11%	75.68%	-76.25%	29.84%	195.20%	-	-
Horiz. %	112.23%	87.77%	159.91%	91.02%	383.28%	295.20%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	99.05	92.42	89.12	91.33	107.95	49.05	28.52	23.03%
YoY %	7.17%	3.70%	-2.42%	-15.40%	120.08%	71.98%	-	-
Horiz. %	347.30%	324.05%	312.48%	320.23%	378.51%	171.98%	100.00%	-
EPS	20.12	14.91	25.85	13.46	53.97	16.69	4.69	27.44%
YoY %	34.94%	-42.32%	92.05%	-75.06%	223.37%	255.86%	-	-
Horiz. %	429.00%	317.91%	551.17%	286.99%	1,150.75%	355.86%	100.00%	-
DPS	6.00	5.00	4.75	3.00	12.01	5.00	2.00	20.07%
YoY %	20.00%	5.26%	58.33%	-75.02%	140.20%	150.00%	-	-
Horiz. %	300.00%	250.00%	237.50%	150.00%	600.50%	250.00%	100.00%	-
NAPS	2.7727	2.6316	2.5032	2.2882	2.18	0.875	0.726	24.99%
YoY %	5.36%	5.13%	9.40%	4.96%	149.14%	20.52%	-	-
Horiz. %	381.91%	362.48%	344.79%	315.18%	300.28%	120.52%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 283,225
RPS	81.15	75.68	72.97	74.80	88.35	80.37	46.85	9.57%
YoY %	7.23%	3.71%	-2.45%	-15.34%	9.93%	71.55%	-	-
Horiz. %	173.21%	161.54%	155.75%	159.66%	188.58%	171.55%	100.00%	-
EPS	16.48	12.21	21.17	11.03	44.17	27.35	7.70	13.50%
YoY %	34.97%	-42.32%	91.93%	-75.03%	61.50%	255.19%	-	-
Horiz. %	214.03%	158.57%	274.94%	143.25%	573.64%	355.19%	100.00%	-
DPS	4.92	4.11	3.89	2.45	9.83	8.19	3.29	6.93%
YoY %	19.71%	5.66%	58.78%	-75.08%	20.02%	148.94%	-	-
Horiz. %	149.54%	124.92%	118.24%	74.47%	298.78%	248.94%	100.00%	-
NAPS	2.2716	2.1549	2.0495	1.874	1.7842	1.4337	1.1926	11.32%
YoY %	5.42%	5.14%	9.36%	5.03%	24.45%	20.22%	-	-
Horiz. %	190.47%	180.69%	171.85%	157.14%	149.61%	120.22%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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	1.55	1.92	1.58	1.30	2.06	4.08	3.47	-12.55%
YoY %	-19.27%	21.52%	21.54%	-36.89%	-49.51%	17.58%	-	-
Horiz. %	44.67%	55.33%	45.53%	37.46%	59.37%	117.58%	100.00%	-
P/EPS	7.66	11.87	5.45	8.84	4.11	11.98	21.11	-15.53%
YoY %	-35.47%	117.80%	-38.35%	115.09%	-65.69%	-43.25%	-	-
Horiz. %	36.29%	56.23%	25.82%	41.88%	19.47%	56.75%	100.00%	-
EY	13.06	8.43	18.33	11.31	24.31	8.35	4.74	18.38%
YoY %	54.92%	-54.01%	62.07%	-53.48%	191.14%	76.16%	-	-
Horiz. %	275.53%	177.85%	386.71%	238.61%	512.87%	176.16%	100.00%	-
DY	3.90	2.82	3.37	2.52	5.41	2.50	2.02	11.57%
YoY %	38.30%	-16.32%	33.73%	-53.42%	116.40%	23.76%	-	-
Horiz. %	193.07%	139.60%	166.83%	124.75%	267.82%	123.76%	100.00%	-
P/NAPS	0.56	0.67	0.56	0.52	1.02	2.29	1.36	-13.73%
YoY %	-16.42%	19.64%	7.69%	-49.02%	-55.46%	68.38%	-	-
Horiz. %	41.18%	49.26%	41.18%	38.24%	75.00%	168.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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	1.53	1.73	1.80	1.35	1.73	4.81	3.09	-11.04%
YoY %	-11.56%	-3.89%	33.33%	-21.97%	-64.03%	55.66%	-	-
Horiz. %	49.51%	55.99%	58.25%	43.69%	55.99%	155.66%	100.00%	-
P/EPS	7.56	10.73	6.19	9.14	3.46	14.14	18.76	-14.04%
YoY %	-29.54%	73.34%	-32.28%	164.16%	-75.53%	-24.63%	-	-
Horiz. %	40.30%	57.20%	33.00%	48.72%	18.44%	75.37%	100.00%	-
EY	13.23	9.32	16.16	10.95	28.86	7.07	5.33	16.34%
YoY %	41.95%	-42.33%	47.58%	-62.06%	308.20%	32.65%	-	-
Horiz. %	248.22%	174.86%	303.19%	205.44%	541.46%	132.65%	100.00%	-
DY	3.95	3.13	2.97	2.44	6.42	2.12	2.27	9.66%
YoY %	26.20%	5.39%	21.72%	-61.99%	202.83%	-6.61%	-	-
Horiz. %	174.01%	137.89%	130.84%	107.49%	282.82%	93.39%	100.00%	-
P/NAPS	0.55	0.61	0.64	0.54	0.86	2.70	1.21	-12.30%
YoY %	-9.84%	-4.69%	18.52%	-37.21%	-68.15%	123.14%	-	-
Horiz. %	45.45%	50.41%	52.89%	44.63%	71.07%	223.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos