[SURIA] QoQ Annualized Quarter 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- 33.4%
YoY- 121.02%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 254,966 248,621 244,140 238,640 244,797 238,996 229,034 7.39%
PBT 75,562 75,973 76,390 75,316 59,904 51,653 42,946 45.59%
Tax -19,234 -418 -550 -312 -3,186 -1,528 -1,018 605.59%
NP 56,328 75,554 75,840 75,004 56,718 50,125 41,928 21.68%
-
NP to SH 55,998 75,600 75,662 74,872 56,126 49,554 41,522 21.99%
-
Tax Rate 25.45% 0.55% 0.72% 0.41% 5.32% 2.96% 2.37% -
Total Cost 198,638 173,066 168,300 163,636 188,079 188,870 187,106 4.05%
-
Net Worth 729,880 727,871 709,088 698,476 679,501 664,597 648,094 8.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 13,455 10,387 15,580 - 14,168 - - -
Div Payout % 24.03% 13.74% 20.59% - 25.24% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 729,880 727,871 709,088 698,476 679,501 664,597 648,094 8.22%
NOSH 283,272 283,284 283,272 283,403 283,361 283,277 283,233 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.09% 30.39% 31.06% 31.43% 23.17% 20.97% 18.31% -
ROE 7.67% 10.39% 10.67% 10.72% 8.26% 7.46% 6.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 90.01 87.76 86.19 84.20 86.39 84.37 80.86 7.38%
EPS 19.76 26.68 26.70 26.44 19.81 17.49 14.66 21.95%
DPS 4.75 3.67 5.50 0.00 5.00 0.00 0.00 -
NAPS 2.5766 2.5694 2.5032 2.4646 2.398 2.3461 2.2882 8.21%
Adjusted Per Share Value based on latest NOSH - 283,403
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 73.73 71.89 70.60 69.01 70.79 69.11 66.23 7.39%
EPS 16.19 21.86 21.88 21.65 16.23 14.33 12.01 21.96%
DPS 3.89 3.00 4.51 0.00 4.10 0.00 0.00 -
NAPS 2.1106 2.1048 2.0505 2.0198 1.9649 1.9218 1.8741 8.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.90 1.66 1.41 1.56 1.43 1.26 1.19 -
P/RPS 2.11 1.89 1.64 1.85 1.66 1.49 1.47 27.16%
P/EPS 9.61 6.22 5.28 5.90 7.22 7.20 8.12 11.85%
EY 10.40 16.08 18.94 16.94 13.85 13.88 12.32 -10.65%
DY 2.50 2.21 3.90 0.00 3.50 0.00 0.00 -
P/NAPS 0.74 0.65 0.56 0.63 0.60 0.54 0.52 26.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 15/11/10 30/07/10 26/05/10 19/02/10 19/11/09 17/08/09 -
Price 2.05 1.84 1.60 1.29 1.43 1.43 1.23 -
P/RPS 2.28 2.10 1.86 1.53 1.66 1.69 1.52 30.94%
P/EPS 10.37 6.89 5.99 4.88 7.22 8.17 8.39 15.12%
EY 9.64 14.50 16.69 20.48 13.85 12.23 11.92 -13.16%
DY 2.32 1.99 3.44 0.00 3.50 0.00 0.00 -
P/NAPS 0.80 0.72 0.64 0.52 0.60 0.61 0.54 29.86%

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