[SURIA] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

30-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 10.28%

YoY- 91.95%

Quarter Report

Microsoft Word - Suria _30 06 10 QFS.Bursa30July.pdf

Latest QR

Upcoming QR

SURIA's Result

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	251,216	280,649	261,711	252,350	258,659	305,541	277,928	-1.66%
YoY %	-10.49%	7.24%	3.71%	-2.44%	-15.34%	9.94%	-	-
Horiz. %	90.39%	100.98%	94.17%	90.80%	93.07%	109.94%	100.00%	-
PBT	71,890	79,444	70,334	76,626	40,633	55,495	77,664	-1.27%
YoY %	-9.51%	12.95%	-8.21%	88.58%	-26.78%	-28.54%	-	-
Horiz. %	92.57%	102.29%	90.56%	98.66%	52.32%	71.46%	100.00%	-
Tax	-20,710	-22,359	-27,752	-2,952	-2,121	98,547	17,668	-
YoY %	7.38%	19.43%	-840.11%	-39.18%	-102.15%	457.77%	-	-
Horiz. %	-117.22%	-126.55%	-157.07%	-16.71%	-12.00%	557.77%	100.00%	-
NP	51,180	57,085	42,582	73,674	38,512	154,042	95,332	-9.83%
YoY %	-10.34%	34.06%	-42.20%	91.30%	-75.00%	61.58%	-	-
Horiz. %	53.69%	59.88%	44.67%	77.28%	40.40%	161.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,080	56,992	42,229	73,196	38,132	152,763	94,568	-9.74%
YoY %	-10.37%	34.96%	-42.31%	91.95%	-75.04%	61.54%	-	-
Horiz. %	54.01%	60.27%	44.65%	77.40%	40.32%	161.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.81%	28.14%	39.46%	3.85%	5.22%	-177.58%	-22.75%	-
YoY %	2.38%	-28.69%	924.94%	-26.25%	102.94%	-680.57%	-	-
Horiz. %	-126.64%	-123.69%	-173.45%	-16.92%	-22.95%	780.57%	100.00%	-
Total Cost	200,036	223,564	219,129	178,676	220,147	151,499	182,596	1.53%
YoY %	-10.52%	2.02%	22.64%	-18.84%	45.31%	-17.03%	-	-
Horiz. %	109.55%	122.44%	120.01%	97.85%	120.57%	82.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	828,111	785,583	745,211	708,761	648,077	617,002	495,787	8.91%
YoY %	5.41%	5.42%	5.14%	9.36%	5.04%	24.45%	-	-
Horiz. %	167.03%	158.45%	150.31%	142.96%	130.72%	124.45%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	8,499	17,008	14,220	13,456	8,472	33,998	28,307	-18.15%
YoY %	-50.03%	19.61%	5.68%	58.83%	-75.08%	20.10%	-	-
Horiz. %	30.02%	60.08%	50.23%	47.54%	29.93%	120.10%	100.00%	-
Div Payout %	16.64%	29.84%	33.67%	18.38%	22.22%	22.26%	29.93%	-
YoY %	-44.24%	-11.38%	83.19%	-17.28%	-0.18%	-25.63%	-	-
Horiz. %	55.60%	99.70%	112.50%	61.41%	74.24%	74.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	828,111	785,583	745,211	708,761	648,077	617,002	495,787	8.91%
YoY %	5.41%	5.42%	5.14%	9.36%	5.04%	24.45%	-	-
Horiz. %	167.03%	158.45%	150.31%	142.96%	130.72%	124.45%	100.00%	-
NOSH	283,328	283,328	283,177	283,141	283,225	283,028	566,614	-10.89%
YoY %	0.00%	0.05%	0.01%	-0.03%	0.07%	-50.05%	-	-
Horiz. %	50.00%	50.00%	49.98%	49.97%	49.99%	49.95%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	20.37%	20.34%	16.27%	29.20%	14.89%	50.42%	34.30%	-
YoY %	0.15%	25.02%	-44.28%	96.10%	-70.47%	47.00%	-	-
Horiz. %	59.39%	59.30%	47.43%	85.13%	43.41%	147.00%	100.00%	-
ROE	6.17%	7.25%	5.67%	10.33%	5.88%	24.76%	19.07%	-
YoY %	-14.90%	27.87%	-45.11%	75.68%	-76.25%	29.84%	-	-
Horiz. %	32.35%	38.02%	29.73%	54.17%	30.83%	129.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	88.67	99.05	92.42	89.12	91.33	107.95	49.05	10.36%
YoY %	-10.48%	7.17%	3.70%	-2.42%	-15.40%	120.08%	-	-
Horiz. %	180.77%	201.94%	188.42%	181.69%	186.20%	220.08%	100.00%	-
EPS	18.03	20.12	14.91	25.85	13.46	53.97	16.69	1.29%
YoY %	-10.39%	34.94%	-42.32%	92.05%	-75.06%	223.37%	-	-
Horiz. %	108.03%	120.55%	89.33%	154.88%	80.65%	323.37%	100.00%	-
DPS	3.00	6.00	5.00	4.75	3.00	12.01	5.00	-8.15%
YoY %	-50.00%	20.00%	5.26%	58.33%	-75.02%	140.20%	-	-
Horiz. %	60.00%	120.00%	100.00%	95.00%	60.00%	240.20%	100.00%	-
NAPS	2.9228	2.7727	2.6316	2.5032	2.2882	2.18	0.875	22.24%
YoY %	5.41%	5.36%	5.13%	9.40%	4.96%	149.14%	-	-
Horiz. %	334.03%	316.88%	300.75%	286.08%	261.51%	249.14%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 283,141
RPS	72.64	81.15	75.67	72.97	74.79	88.35	80.36	-1.66%
YoY %	-10.49%	7.24%	3.70%	-2.43%	-15.35%	9.94%	-	-
Horiz. %	90.39%	100.98%	94.16%	90.80%	93.07%	109.94%	100.00%	-
EPS	14.77	16.48	12.21	21.16	11.03	44.17	27.34	-9.74%
YoY %	-10.38%	34.97%	-42.30%	91.84%	-75.03%	61.56%	-	-
Horiz. %	54.02%	60.28%	44.66%	77.40%	40.34%	161.56%	100.00%	-
DPS	2.46	4.92	4.11	3.89	2.45	9.83	8.18	-18.13%
YoY %	-50.00%	19.71%	5.66%	58.78%	-75.08%	20.17%	-	-
Horiz. %	30.07%	60.15%	50.24%	47.56%	29.95%	120.17%	100.00%	-
NAPS	2.3945	2.2715	2.1548	2.0494	1.8739	1.784	1.4336	8.91%
YoY %	5.41%	5.42%	5.14%	9.37%	5.04%	24.44%	-	-
Horiz. %	167.03%	158.45%	150.31%	142.95%	130.71%	124.44%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.83	1.54	1.77	1.41	1.19	2.22	2.00	-
P/RPS	2.06	1.55	1.92	1.58	1.30	2.06	4.08	-10.75%
YoY %	32.90%	-19.27%	21.52%	21.54%	-36.89%	-49.51%	-	-
Horiz. %	50.49%	37.99%	47.06%	38.73%	31.86%	50.49%	100.00%	-
P/EPS	10.15	7.66	11.87	5.45	8.84	4.11	11.98	-2.72%
YoY %	32.51%	-35.47%	117.80%	-38.35%	115.09%	-65.69%	-	-
Horiz. %	84.72%	63.94%	99.08%	45.49%	73.79%	34.31%	100.00%	-
EY	9.85	13.06	8.43	18.33	11.31	24.31	8.35	2.78%
YoY %	-24.58%	54.92%	-54.01%	62.07%	-53.48%	191.14%	-	-
Horiz. %	117.96%	156.41%	100.96%	219.52%	135.45%	291.14%	100.00%	-
DY	1.64	3.90	2.82	3.37	2.52	5.41	2.50	-6.77%
YoY %	-57.95%	38.30%	-16.32%	33.73%	-53.42%	116.40%	-	-
Horiz. %	65.60%	156.00%	112.80%	134.80%	100.80%	216.40%	100.00%	-
P/NAPS	0.63	0.56	0.67	0.56	0.52	1.02	2.29	-19.33%
YoY %	12.50%	-16.42%	19.64%	7.69%	-49.02%	-55.46%	-	-
Horiz. %	27.51%	24.45%	29.26%	24.45%	22.71%	44.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	29/08/12	25/08/11	30/07/10	17/08/09	26/08/08	17/08/07	-
Price	1.68	1.52	1.60	1.60	1.23	1.87	2.36	-
P/RPS	1.89	1.53	1.73	1.80	1.35	1.73	4.81	-14.40%
YoY %	23.53%	-11.56%	-3.89%	33.33%	-21.97%	-64.03%	-	-
Horiz. %	39.29%	31.81%	35.97%	37.42%	28.07%	35.97%	100.00%	-
P/EPS	9.32	7.56	10.73	6.19	9.14	3.46	14.14	-6.70%
YoY %	23.28%	-29.54%	73.34%	-32.28%	164.16%	-75.53%	-	-
Horiz. %	65.91%	53.47%	75.88%	43.78%	64.64%	24.47%	100.00%	-
EY	10.73	13.23	9.32	16.16	10.95	28.86	7.07	7.19%
YoY %	-18.90%	41.95%	-42.33%	47.58%	-62.06%	308.20%	-	-
Horiz. %	151.77%	187.13%	131.82%	228.57%	154.88%	408.20%	100.00%	-
DY	1.79	3.95	3.13	2.97	2.44	6.42	2.12	-2.77%
YoY %	-54.68%	26.20%	5.39%	21.72%	-61.99%	202.83%	-	-
Horiz. %	84.43%	186.32%	147.64%	140.09%	115.09%	302.83%	100.00%	-
P/NAPS	0.57	0.55	0.61	0.64	0.54	0.86	2.70	-22.81%
YoY %	3.64%	-9.84%	-4.69%	18.52%	-37.21%	-68.15%	-	-
Horiz. %	21.11%	20.37%	22.59%	23.70%	20.00%	31.85%	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