[SURIA] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.9%
YoY- -46.92%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 275,393 253,137 272,752 271,291 252,016 243,611 308,310 -1.86%
PBT 78,267 76,456 75,311 74,316 78,144 43,071 51,799 7.11%
Tax -21,165 -20,908 -21,103 -33,680 -2,354 -3,035 99,887 -
NP 57,102 55,548 54,208 40,636 75,790 40,036 151,686 -15.02%
-
NP to SH 56,870 55,718 54,079 40,160 75,660 39,849 150,361 -14.95%
-
Tax Rate 27.04% 27.35% 28.02% 45.32% 3.01% 7.05% -192.84% -
Total Cost 218,291 197,589 218,544 230,655 176,226 203,575 156,624 5.68%
-
Net Worth 872,451 837,715 799,466 762,346 727,932 664,728 631,725 5.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 16,996 25,924 17,008 14,220 13,456 8,472 33,998 -10.90%
Div Payout % 29.89% 46.53% 31.45% 35.41% 17.79% 21.26% 22.61% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 872,451 837,715 799,466 762,346 727,932 664,728 631,725 5.52%
NOSH 283,328 283,328 283,328 283,305 283,308 283,333 283,552 -0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.73% 21.94% 19.87% 14.98% 30.07% 16.43% 49.20% -
ROE 6.52% 6.65% 6.76% 5.27% 10.39% 5.99% 23.80% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 97.20 89.34 96.27 95.76 88.95 85.98 108.73 -1.85%
EPS 20.07 19.67 19.09 14.18 26.71 14.06 53.03 -14.94%
DPS 6.00 9.15 6.00 5.00 4.75 3.00 12.00 -10.90%
NAPS 3.0793 2.9567 2.8217 2.6909 2.5694 2.3461 2.2279 5.53%
Adjusted Per Share Value based on latest NOSH - 283,305
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 79.63 73.19 78.87 78.44 72.87 70.44 89.15 -1.86%
EPS 16.44 16.11 15.64 11.61 21.88 11.52 43.48 -14.95%
DPS 4.91 7.50 4.92 4.11 3.89 2.45 9.83 -10.92%
NAPS 2.5227 2.4222 2.3116 2.2043 2.1048 1.922 1.8266 5.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.65 1.80 1.46 1.42 1.66 1.26 1.44 -
P/RPS 2.73 2.01 1.52 1.48 1.87 1.47 1.32 12.86%
P/EPS 13.20 9.15 7.65 10.02 6.22 8.96 2.72 30.10%
EY 7.57 10.93 13.07 9.98 16.09 11.16 36.82 -23.16%
DY 2.26 5.08 4.11 3.52 2.86 2.38 8.33 -19.53%
P/NAPS 0.86 0.61 0.52 0.53 0.65 0.54 0.65 4.77%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 25/11/13 23/11/12 15/11/11 15/11/10 19/11/09 24/11/08 -
Price 2.58 2.45 1.42 1.64 1.84 1.43 0.88 -
P/RPS 2.65 2.74 1.48 1.71 2.07 1.66 0.81 21.83%
P/EPS 12.85 12.46 7.44 11.57 6.89 10.17 1.66 40.62%
EY 7.78 8.03 13.44 8.64 14.51 9.84 60.26 -28.89%
DY 2.33 3.73 4.23 3.05 2.58 2.10 13.64 -25.50%
P/NAPS 0.84 0.83 0.50 0.61 0.72 0.61 0.39 13.63%

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