[SURIA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -1.57%
YoY- 50.64%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 271,291 252,016 243,611 308,310 290,626 187,042 141,631 11.43%
PBT 74,316 78,144 43,071 51,799 79,562 55,983 51,208 6.40%
Tax -33,680 -2,354 -3,035 99,887 21,542 -21,970 -14,878 14.58%
NP 40,636 75,790 40,036 151,686 101,104 34,013 36,330 1.88%
-
NP to SH 40,160 75,660 39,849 150,361 99,817 33,740 36,040 1.81%
-
Tax Rate 45.32% 3.01% 7.05% -192.84% -27.08% 39.24% 29.05% -
Total Cost 230,655 176,226 203,575 156,624 189,522 153,029 105,301 13.95%
-
Net Worth 762,346 727,932 664,728 631,725 512,247 423,046 386,629 11.97%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 14,220 13,456 8,472 33,998 28,307 11,381 5,658 16.59%
Div Payout % 35.41% 17.79% 21.26% 22.61% 28.36% 33.73% 15.70% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 762,346 727,932 664,728 631,725 512,247 423,046 386,629 11.97%
NOSH 283,305 283,308 283,333 283,552 565,894 566,555 565,000 -10.86%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 14.98% 30.07% 16.43% 49.20% 34.79% 18.18% 25.65% -
ROE 5.27% 10.39% 5.99% 23.80% 19.49% 7.98% 9.32% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 95.76 88.95 85.98 108.73 51.36 33.01 25.07 25.01%
EPS 14.18 26.71 14.06 53.03 17.64 5.96 6.38 14.23%
DPS 5.00 4.75 3.00 12.00 5.00 2.00 1.00 30.75%
NAPS 2.6909 2.5694 2.3461 2.2279 0.9052 0.7467 0.6843 25.62%
Adjusted Per Share Value based on latest NOSH - 283,552
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 78.44 72.87 70.44 89.15 84.03 54.08 40.95 11.43%
EPS 11.61 21.88 11.52 43.48 28.86 9.76 10.42 1.81%
DPS 4.11 3.89 2.45 9.83 8.18 3.29 1.64 16.53%
NAPS 2.2043 2.1048 1.922 1.8266 1.4811 1.2232 1.1179 11.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.42 1.66 1.26 1.44 3.22 0.87 1.26 -
P/RPS 1.48 1.87 1.47 1.32 6.27 2.64 5.03 -18.43%
P/EPS 10.02 6.22 8.96 2.72 18.26 14.61 19.75 -10.68%
EY 9.98 16.09 11.16 36.82 5.48 6.85 5.06 11.98%
DY 3.52 2.86 2.38 8.33 1.55 2.30 0.79 28.26%
P/NAPS 0.53 0.65 0.54 0.65 3.56 1.17 1.84 -18.72%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 15/11/10 19/11/09 24/11/08 31/10/07 28/11/06 21/11/05 -
Price 1.64 1.84 1.43 0.88 3.30 0.97 1.16 -
P/RPS 1.71 2.07 1.66 0.81 6.43 2.94 4.63 -15.28%
P/EPS 11.57 6.89 10.17 1.66 18.71 16.29 18.19 -7.26%
EY 8.64 14.51 9.84 60.26 5.35 6.14 5.50 7.81%
DY 3.05 2.58 2.10 13.64 1.52 2.06 0.86 23.47%
P/NAPS 0.61 0.72 0.61 0.39 3.65 1.30 1.70 -15.69%

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