[SURIA] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -75.11%
YoY- -81.35%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 276,006 254,966 244,797 285,398 310,243 211,314 162,681 9.20%
PBT 74,352 75,562 59,904 41,524 71,472 67,732 61,181 3.30%
Tax -20,737 -19,234 -3,186 -3,629 131,055 -20,955 -23,137 -1.80%
NP 53,615 56,328 56,718 37,895 202,527 46,777 38,044 5.88%
-
NP to SH 53,568 55,998 56,126 37,422 200,675 46,908 37,304 6.21%
-
Tax Rate 27.89% 25.45% 5.32% 8.74% -183.37% 30.94% 37.82% -
Total Cost 222,391 198,638 188,079 247,503 107,716 164,537 124,637 10.12%
-
Net Worth 767,379 729,393 679,899 631,888 628,965 876,789 395,465 11.67%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 17,003 13,511 12,043 8,472 48,163 33,964 11,358 6.95%
Div Payout % 31.74% 24.13% 21.46% 22.64% 24.00% 72.41% 30.45% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 767,379 729,393 679,899 631,888 628,965 876,789 395,465 11.67%
NOSH 283,616 286,250 283,527 282,421 283,317 565,670 569,999 -10.97%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.43% 22.09% 23.17% 13.28% 65.28% 22.14% 23.39% -
ROE 6.98% 7.68% 8.26% 5.92% 31.91% 5.35% 9.43% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 97.32 89.07 86.34 101.05 109.50 37.36 28.54 22.67%
EPS 18.89 19.56 19.80 13.25 70.83 8.29 6.54 19.32%
DPS 6.00 4.75 4.25 3.00 17.00 6.00 2.00 20.08%
NAPS 2.7057 2.5481 2.398 2.2374 2.22 1.55 0.6938 25.44%
Adjusted Per Share Value based on latest NOSH - 282,421
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 79.81 73.73 70.79 82.53 89.71 61.11 47.04 9.20%
EPS 15.49 16.19 16.23 10.82 58.03 13.56 10.79 6.20%
DPS 4.92 3.91 3.48 2.45 13.93 9.82 3.28 6.98%
NAPS 2.219 2.1092 1.966 1.8272 1.8188 2.5354 1.1436 11.67%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.58 1.90 1.43 0.83 3.40 0.93 1.00 -
P/RPS 1.62 2.13 1.66 0.82 3.10 2.49 3.50 -12.04%
P/EPS 8.37 9.71 7.22 6.26 4.80 11.22 15.28 -9.54%
EY 11.95 10.30 13.84 15.96 20.83 8.92 6.54 10.56%
DY 3.80 2.50 2.97 3.61 5.00 6.45 2.00 11.28%
P/NAPS 0.58 0.75 0.60 0.37 1.53 0.60 1.44 -14.05%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 19/02/10 23/02/09 26/02/08 05/03/07 24/02/06 -
Price 1.80 2.05 1.43 0.76 2.56 1.34 1.06 -
P/RPS 1.85 2.30 1.66 0.75 2.34 3.59 3.71 -10.94%
P/EPS 9.53 10.48 7.22 5.74 3.61 16.16 16.20 -8.45%
EY 10.49 9.54 13.84 17.43 27.67 6.19 6.17 9.24%
DY 3.33 2.32 2.97 3.95 6.64 4.48 1.89 9.89%
P/NAPS 0.67 0.80 0.60 0.34 1.15 0.86 1.53 -12.85%

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