[SURIA] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 18.26%

YoY- 85.69%

Quarter Report

Microsoft Word - Suria _31 03 10 QFS.Bursa26May10.pdf

Latest QR

Upcoming QR

SURIA's Result

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	253,631	281,223	257,983	250,899	270,261	313,271	237,653	1.08%
YoY %	-9.81%	9.01%	2.82%	-7.16%	-13.73%	31.82%	-	-
Horiz. %	106.72%	118.33%	108.55%	105.57%	113.72%	131.82%	100.00%	-
PBT	67,569	78,092	71,501	69,822	39,244	63,588	72,325	-1.12%
YoY %	-13.48%	9.22%	2.40%	77.92%	-38.28%	-12.08%	-	-
Horiz. %	93.42%	107.97%	98.86%	96.54%	54.26%	87.92%	100.00%	-
Tax	-18,694	-21,722	-23,084	-2,954	-2,974	134,962	-21,730	-2.47%
YoY %	13.94%	5.90%	-681.45%	0.67%	-102.20%	721.09%	-	-
Horiz. %	86.03%	99.96%	106.23%	13.59%	13.69%	-621.09%	100.00%	-
NP	48,875	56,370	48,417	66,868	36,270	198,550	50,595	-0.57%
YoY %	-13.30%	16.43%	-27.59%	84.36%	-81.73%	292.43%	-	-
Horiz. %	96.60%	111.41%	95.70%	132.16%	71.69%	392.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,900	56,277	47,976	66,375	35,746	196,742	50,568	-0.55%
YoY %	-13.11%	17.30%	-27.72%	85.69%	-81.83%	289.06%	-	-
Horiz. %	96.70%	111.29%	94.87%	131.26%	70.69%	389.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.67%	27.82%	32.28%	4.23%	7.58%	-212.24%	30.04%	-
YoY %	-0.54%	-13.82%	663.12%	-44.20%	103.57%	-806.52%	-	-
Horiz. %	92.11%	92.61%	107.46%	14.08%	25.23%	-706.52%	100.00%	-
Total Cost	204,756	224,853	209,566	184,031	233,991	114,721	187,058	1.51%
YoY %	-8.94%	7.29%	13.88%	-21.35%	103.97%	-38.67%	-	-
Horiz. %	109.46%	120.20%	112.03%	98.38%	125.09%	61.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	811,848	780,210	739,778	698,476	642,199	637,604	454,129	10.15%
YoY %	4.06%	5.47%	5.91%	8.76%	0.72%	40.40%	-	-
Horiz. %	178.77%	171.80%	162.90%	153.81%	141.41%	140.40%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	16,999	17,003	13,511	12,043	8,472	48,163	14,141	3.11%
YoY %	-0.02%	25.85%	12.19%	42.15%	-82.41%	240.59%	-	-
Horiz. %	120.21%	120.24%	95.54%	85.16%	59.91%	340.59%	100.00%	-
Div Payout %	34.76%	30.21%	28.16%	18.14%	23.70%	24.48%	27.97%	-
YoY %	15.06%	7.28%	55.24%	-23.46%	-3.19%	-12.48%	-	-
Horiz. %	124.28%	108.01%	100.68%	64.86%	84.73%	87.52%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	811,848	780,210	739,778	698,476	642,199	637,604	454,129	10.15%
YoY %	4.06%	5.47%	5.91%	8.76%	0.72%	40.40%	-	-
Horiz. %	178.77%	171.80%	162.90%	153.81%	141.41%	140.40%	100.00%	-
NOSH	283,328	283,403	282,962	283,403	283,244	283,379	567,661	-10.92%
YoY %	-0.03%	0.16%	-0.16%	0.06%	-0.05%	-50.08%	-	-
Horiz. %	49.91%	49.92%	49.85%	49.92%	49.90%	49.92%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	19.27%	20.04%	18.77%	26.65%	13.42%	63.38%	21.29%	-
YoY %	-3.84%	6.77%	-29.57%	98.58%	-78.83%	197.70%	-	-
Horiz. %	90.51%	94.13%	88.16%	125.18%	63.03%	297.70%	100.00%	-
ROE	6.02%	7.21%	6.49%	9.50%	5.57%	30.86%	11.14%	-
YoY %	-16.50%	11.09%	-31.68%	70.56%	-81.95%	177.02%	-	-
Horiz. %	54.04%	64.72%	58.26%	85.28%	50.00%	277.02%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	89.52	99.23	91.17	88.53	95.42	110.55	41.87	13.48%
YoY %	-9.79%	8.84%	2.98%	-7.22%	-13.69%	164.03%	-	-
Horiz. %	213.80%	237.00%	217.75%	211.44%	227.90%	264.03%	100.00%	-
EPS	17.26	19.86	16.95	23.42	12.62	69.43	8.91	11.63%
YoY %	-13.09%	17.17%	-27.63%	85.58%	-81.82%	679.24%	-	-
Horiz. %	193.71%	222.90%	190.24%	262.85%	141.64%	779.24%	100.00%	-
DPS	6.00	6.00	4.75	4.25	3.00	17.00	2.50	15.69%
YoY %	0.00%	26.32%	11.76%	41.67%	-82.35%	580.00%	-	-
Horiz. %	240.00%	240.00%	190.00%	170.00%	120.00%	680.00%	100.00%	-
NAPS	2.8654	2.753	2.6144	2.4646	2.2673	2.25	0.80	23.67%
YoY %	4.08%	5.30%	6.08%	8.70%	0.77%	181.25%	-	-
Horiz. %	358.18%	344.12%	326.80%	308.07%	283.41%	281.25%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 283,403
RPS	73.34	81.32	74.60	72.55	78.15	90.59	68.72	1.08%
YoY %	-9.81%	9.01%	2.83%	-7.17%	-13.73%	31.82%	-	-
Horiz. %	106.72%	118.34%	108.56%	105.57%	113.72%	131.82%	100.00%	-
EPS	14.14	16.27	13.87	19.19	10.34	56.89	14.62	-0.55%
YoY %	-13.09%	17.30%	-27.72%	85.59%	-81.82%	289.12%	-	-
Horiz. %	96.72%	111.29%	94.87%	131.26%	70.73%	389.12%	100.00%	-
DPS	4.92	4.92	3.91	3.48	2.45	13.93	4.09	3.12%
YoY %	0.00%	25.83%	12.36%	42.04%	-82.41%	240.59%	-	-
Horiz. %	120.29%	120.29%	95.60%	85.09%	59.90%	340.59%	100.00%	-
NAPS	2.3476	2.2561	2.1392	2.0198	1.857	1.8437	1.3132	10.15%
YoY %	4.06%	5.46%	5.91%	8.77%	0.72%	40.40%	-	-
Horiz. %	178.77%	171.80%	162.90%	153.81%	141.41%	140.40%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.52	1.64	2.03	1.56	0.74	2.46	1.46	-
P/RPS	1.70	1.65	2.23	1.76	0.78	2.23	3.49	-11.28%
YoY %	3.03%	-26.01%	26.70%	125.64%	-65.02%	-36.10%	-	-
Horiz. %	48.71%	47.28%	63.90%	50.43%	22.35%	63.90%	100.00%	-
P/EPS	8.81	8.26	11.97	6.66	5.86	3.54	16.39	-9.82%
YoY %	6.66%	-30.99%	79.73%	13.65%	65.54%	-78.40%	-	-
Horiz. %	53.75%	50.40%	73.03%	40.63%	35.75%	21.60%	100.00%	-
EY	11.35	12.11	8.35	15.01	17.05	28.22	6.10	10.89%
YoY %	-6.28%	45.03%	-44.37%	-11.96%	-39.58%	362.62%	-	-
Horiz. %	186.07%	198.52%	136.89%	246.07%	279.51%	462.62%	100.00%	-
DY	3.95	3.66	2.34	2.72	4.05	6.91	1.71	14.95%
YoY %	7.92%	56.41%	-13.97%	-32.84%	-41.39%	304.09%	-	-
Horiz. %	230.99%	214.04%	136.84%	159.06%	236.84%	404.09%	100.00%	-
P/NAPS	0.53	0.60	0.78	0.63	0.33	1.09	1.83	-18.64%
YoY %	-11.67%	-23.08%	23.81%	90.91%	-69.72%	-40.44%	-	-
Horiz. %	28.96%	32.79%	42.62%	34.43%	18.03%	59.56%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	02/05/13	26/04/12	18/05/11	26/05/10	08/05/09	20/05/08	14/05/07	-
Price	1.50	1.59	1.99	1.29	1.29	2.56	1.70	-
P/RPS	1.68	1.60	2.18	1.46	1.35	2.32	4.06	-13.66%
YoY %	5.00%	-26.61%	49.32%	8.15%	-41.81%	-42.86%	-	-
Horiz. %	41.38%	39.41%	53.69%	35.96%	33.25%	57.14%	100.00%	-
P/EPS	8.69	8.01	11.74	5.51	10.22	3.69	19.08	-12.27%
YoY %	8.49%	-31.77%	113.07%	-46.09%	176.96%	-80.66%	-	-
Horiz. %	45.55%	41.98%	61.53%	28.88%	53.56%	19.34%	100.00%	-
EY	11.51	12.49	8.52	18.16	9.78	27.12	5.24	14.00%
YoY %	-7.85%	46.60%	-53.08%	85.69%	-63.94%	417.56%	-	-
Horiz. %	219.66%	238.36%	162.60%	346.56%	186.64%	517.56%	100.00%	-
DY	4.00	3.77	2.39	3.29	2.33	6.64	1.47	18.13%
YoY %	6.10%	57.74%	-27.36%	41.20%	-64.91%	351.70%	-	-
Horiz. %	272.11%	256.46%	162.59%	223.81%	158.50%	451.70%	100.00%	-
P/NAPS	0.52	0.58	0.76	0.52	0.57	1.14	2.13	-20.92%
YoY %	-10.34%	-23.68%	46.15%	-8.77%	-50.00%	-46.48%	-	-
Horiz. %	24.41%	27.23%	35.68%	24.41%	26.76%	53.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos