[SURIA] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -11.98%
YoY- -42.31%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 281,038 251,216 280,649 261,711 252,350 258,659 305,541 -1.38%
PBT 81,092 71,890 79,444 70,334 76,626 40,633 55,495 6.52%
Tax -20,360 -20,710 -22,359 -27,752 -2,952 -2,121 98,547 -
NP 60,732 51,180 57,085 42,582 73,674 38,512 154,042 -14.36%
-
NP to SH 60,802 51,080 56,992 42,229 73,196 38,132 152,763 -14.22%
-
Tax Rate 25.11% 28.81% 28.14% 39.46% 3.85% 5.22% -177.58% -
Total Cost 220,306 200,036 223,564 219,129 178,676 220,147 151,499 6.43%
-
Net Worth 869,193 828,111 785,583 745,211 708,761 648,077 617,002 5.87%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,496 8,499 17,008 14,220 13,456 8,472 33,998 -20.62%
Div Payout % 13.97% 16.64% 29.84% 33.67% 18.38% 22.22% 22.26% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 869,193 828,111 785,583 745,211 708,761 648,077 617,002 5.87%
NOSH 283,328 283,328 283,328 283,177 283,141 283,225 283,028 0.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 21.61% 20.37% 20.34% 16.27% 29.20% 14.89% 50.42% -
ROE 7.00% 6.17% 7.25% 5.67% 10.33% 5.88% 24.76% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 99.19 88.67 99.05 92.42 89.12 91.33 107.95 -1.39%
EPS 21.46 18.03 20.12 14.91 25.85 13.46 53.97 -14.24%
DPS 3.00 3.00 6.00 5.00 4.75 3.00 12.01 -20.63%
NAPS 3.0678 2.9228 2.7727 2.6316 2.5032 2.2882 2.18 5.85%
Adjusted Per Share Value based on latest NOSH - 283,177
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 81.26 72.64 81.15 75.67 72.97 74.79 88.35 -1.38%
EPS 17.58 14.77 16.48 12.21 21.16 11.03 44.17 -14.22%
DPS 2.46 2.46 4.92 4.11 3.89 2.45 9.83 -20.60%
NAPS 2.5132 2.3945 2.2715 2.1548 2.0494 1.8739 1.784 5.87%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.88 1.83 1.54 1.77 1.41 1.19 2.22 -
P/RPS 2.90 2.06 1.55 1.92 1.58 1.30 2.06 5.86%
P/EPS 13.42 10.15 7.66 11.87 5.45 8.84 4.11 21.79%
EY 7.45 9.85 13.06 8.43 18.33 11.31 24.31 -17.88%
DY 1.04 1.64 3.90 2.82 3.37 2.52 5.41 -24.02%
P/NAPS 0.94 0.63 0.56 0.67 0.56 0.52 1.02 -1.35%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 30/08/13 29/08/12 25/08/11 30/07/10 17/08/09 26/08/08 -
Price 2.58 1.68 1.52 1.60 1.60 1.23 1.87 -
P/RPS 2.60 1.89 1.53 1.73 1.80 1.35 1.73 7.02%
P/EPS 12.02 9.32 7.56 10.73 6.19 9.14 3.46 23.05%
EY 8.32 10.73 13.23 9.32 16.16 10.95 28.86 -18.71%
DY 1.16 1.79 3.95 3.13 2.97 2.44 6.42 -24.80%
P/NAPS 0.84 0.57 0.55 0.61 0.64 0.54 0.86 -0.39%

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