[SURIA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.5%
YoY- -73.5%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 272,752 271,291 252,016 243,611 308,310 290,626 187,042 6.48%
PBT 75,311 74,316 78,144 43,071 51,799 79,562 55,983 5.06%
Tax -21,103 -33,680 -2,354 -3,035 99,887 21,542 -21,970 -0.66%
NP 54,208 40,636 75,790 40,036 151,686 101,104 34,013 8.07%
-
NP to SH 54,079 40,160 75,660 39,849 150,361 99,817 33,740 8.17%
-
Tax Rate 28.02% 45.32% 3.01% 7.05% -192.84% -27.08% 39.24% -
Total Cost 218,544 230,655 176,226 203,575 156,624 189,522 153,029 6.11%
-
Net Worth 799,466 762,346 727,932 664,728 631,725 512,247 423,046 11.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 17,008 14,220 13,456 8,472 33,998 28,307 11,381 6.91%
Div Payout % 31.45% 35.41% 17.79% 21.26% 22.61% 28.36% 33.73% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 799,466 762,346 727,932 664,728 631,725 512,247 423,046 11.18%
NOSH 283,328 283,305 283,308 283,333 283,552 565,894 566,555 -10.89%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.87% 14.98% 30.07% 16.43% 49.20% 34.79% 18.18% -
ROE 6.76% 5.27% 10.39% 5.99% 23.80% 19.49% 7.98% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 96.27 95.76 88.95 85.98 108.73 51.36 33.01 19.50%
EPS 19.09 14.18 26.71 14.06 53.03 17.64 5.96 21.39%
DPS 6.00 5.00 4.75 3.00 12.00 5.00 2.00 20.07%
NAPS 2.8217 2.6909 2.5694 2.3461 2.2279 0.9052 0.7467 24.77%
Adjusted Per Share Value based on latest NOSH - 283,333
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.87 78.44 72.87 70.44 89.15 84.03 54.08 6.48%
EPS 15.64 11.61 21.88 11.52 43.48 28.86 9.76 8.16%
DPS 4.92 4.11 3.89 2.45 9.83 8.18 3.29 6.93%
NAPS 2.3116 2.2043 2.1048 1.922 1.8266 1.4811 1.2232 11.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.46 1.42 1.66 1.26 1.44 3.22 0.87 -
P/RPS 1.52 1.48 1.87 1.47 1.32 6.27 2.64 -8.78%
P/EPS 7.65 10.02 6.22 8.96 2.72 18.26 14.61 -10.21%
EY 13.07 9.98 16.09 11.16 36.82 5.48 6.85 11.35%
DY 4.11 3.52 2.86 2.38 8.33 1.55 2.30 10.14%
P/NAPS 0.52 0.53 0.65 0.54 0.65 3.56 1.17 -12.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 15/11/11 15/11/10 19/11/09 24/11/08 31/10/07 28/11/06 -
Price 1.42 1.64 1.84 1.43 0.88 3.30 0.97 -
P/RPS 1.48 1.71 2.07 1.66 0.81 6.43 2.94 -10.80%
P/EPS 7.44 11.57 6.89 10.17 1.66 18.71 16.29 -12.23%
EY 13.44 8.64 14.51 9.84 60.26 5.35 6.14 13.93%
DY 4.23 3.05 2.58 2.10 13.64 1.52 2.06 12.72%
P/NAPS 0.50 0.61 0.72 0.61 0.39 3.65 1.30 -14.70%

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