[SURIA] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -4.48%
YoY- -81.83%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 281,223 257,983 250,899 270,261 313,271 237,653 164,778 9.30%
PBT 78,092 71,501 69,822 39,244 63,588 72,325 58,011 5.07%
Tax -21,722 -23,084 -2,954 -2,974 134,962 -21,730 -24,361 -1.89%
NP 56,370 48,417 66,868 36,270 198,550 50,595 33,650 8.97%
-
NP to SH 56,277 47,976 66,375 35,746 196,742 50,568 32,943 9.32%
-
Tax Rate 27.82% 32.28% 4.23% 7.58% -212.24% 30.04% 41.99% -
Total Cost 224,853 209,566 184,031 233,991 114,721 187,058 131,128 9.39%
-
Net Worth 780,210 739,778 698,476 642,199 637,604 454,129 406,369 11.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 17,003 13,511 12,043 8,472 48,163 14,141 11,358 6.94%
Div Payout % 30.21% 28.16% 18.14% 23.70% 24.48% 27.97% 34.48% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 780,210 739,778 698,476 642,199 637,604 454,129 406,369 11.47%
NOSH 283,403 282,962 283,403 283,244 283,379 567,661 564,402 -10.83%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.04% 18.77% 26.65% 13.42% 63.38% 21.29% 20.42% -
ROE 7.21% 6.49% 9.50% 5.57% 30.86% 11.14% 8.11% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 99.23 91.17 88.53 95.42 110.55 41.87 29.20 22.59%
EPS 19.86 16.95 23.42 12.62 69.43 8.91 5.84 22.60%
DPS 6.00 4.75 4.25 3.00 17.00 2.50 2.00 20.07%
NAPS 2.753 2.6144 2.4646 2.2673 2.25 0.80 0.72 25.02%
Adjusted Per Share Value based on latest NOSH - 283,244
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 81.31 74.59 72.55 78.15 90.58 68.72 47.65 9.30%
EPS 16.27 13.87 19.19 10.34 56.89 14.62 9.53 9.31%
DPS 4.92 3.91 3.48 2.45 13.93 4.09 3.28 6.98%
NAPS 2.256 2.139 2.0196 1.8569 1.8436 1.3131 1.175 11.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.64 2.03 1.56 0.74 2.46 1.46 1.07 -
P/RPS 1.65 2.23 1.76 0.78 2.23 3.49 3.66 -12.42%
P/EPS 8.26 11.97 6.66 5.86 3.54 16.39 18.33 -12.42%
EY 12.11 8.35 15.01 17.05 28.22 6.10 5.45 14.21%
DY 3.66 2.34 2.72 4.05 6.91 1.71 1.87 11.83%
P/NAPS 0.60 0.78 0.63 0.33 1.09 1.83 1.49 -14.05%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/04/12 18/05/11 26/05/10 08/05/09 20/05/08 14/05/07 25/05/06 -
Price 1.59 1.99 1.29 1.29 2.56 1.70 1.04 -
P/RPS 1.60 2.18 1.46 1.35 2.32 4.06 3.56 -12.46%
P/EPS 8.01 11.74 5.51 10.22 3.69 19.08 17.82 -12.46%
EY 12.49 8.52 18.16 9.78 27.12 5.24 5.61 14.25%
DY 3.77 2.39 3.29 2.33 6.64 1.47 1.92 11.89%
P/NAPS 0.58 0.76 0.52 0.57 1.14 2.13 1.44 -14.05%

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