[SURIA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

18-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -23.6%

YoY- -42.86%

Quarter Report

Suria _31 03 11 QFS.Bursa18May2011.pdf

Latest QR

Upcoming QR

SURIA's Result

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	276,006	270,388	257,630	250,708	254,966	248,621	244,140	8.49%
YoY %	2.08%	4.95%	2.76%	-1.67%	2.55%	1.84%	-	-
Horiz. %	113.05%	110.75%	105.53%	102.69%	104.43%	101.84%	100.00%	-
PBT	74,352	74,312	65,934	59,072	75,562	75,973	76,390	-1.78%
YoY %	0.05%	12.71%	11.62%	-21.82%	-0.54%	-0.55%	-	-
Horiz. %	97.33%	97.28%	86.31%	77.33%	98.92%	99.45%	100.00%	-
Tax	-20,737	-19,680	-17,586	-15,712	-19,234	-418	-550	1016.99%
YoY %	-5.37%	-11.91%	-11.93%	18.31%	-4,501.44%	24.00%	-	-
Horiz. %	3,770.36%	3,578.18%	3,197.45%	2,856.73%	3,497.09%	76.00%	100.00%	-
NP	53,615	54,632	48,348	43,360	56,328	75,554	75,840	-20.59%
YoY %	-1.86%	13.00%	11.50%	-23.02%	-25.45%	-0.38%	-	-
Horiz. %	70.69%	72.04%	63.75%	57.17%	74.27%	99.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,568	54,482	48,124	42,784	55,998	75,600	75,662	-20.51%
YoY %	-1.68%	13.21%	12.48%	-23.60%	-25.93%	-0.08%	-	-
Horiz. %	70.80%	72.01%	63.60%	56.55%	74.01%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.89%	26.48%	26.67%	26.60%	25.45%	0.55%	0.72%	-
YoY %	5.32%	-0.71%	0.26%	4.52%	4,527.27%	-23.61%	-	-
Horiz. %	3,873.61%	3,677.78%	3,704.17%	3,694.44%	3,534.72%	76.39%	100.00%	-
Total Cost	222,391	215,756	209,282	207,348	198,638	173,066	168,300	20.35%
YoY %	3.08%	3.09%	0.93%	4.38%	14.78%	2.83%	-	-
Horiz. %	132.14%	128.20%	124.35%	123.20%	118.03%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	766,467	762,521	745,836	739,778	729,880	727,871	709,088	5.30%
YoY %	0.52%	2.24%	0.82%	1.36%	0.28%	2.65%	-	-
Horiz. %	108.09%	107.54%	105.18%	104.33%	102.93%	102.65%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	16,996	11,334	17,004	-	13,455	10,387	15,580	5.95%
YoY %	49.96%	-33.35%	0.00%	-	29.54%	-33.33%	-	-
Horiz. %	109.09%	72.75%	109.14%	-	86.36%	66.67%	100.00%	-
Div Payout %	31.73%	20.80%	35.34%	-	24.03%	13.74%	20.59%	-
YoY %	52.55%	-41.14%	0.00%	-	74.89%	-33.27%	-	-
Horiz. %	154.10%	101.02%	171.64%	-	116.71%	66.73%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	766,467	762,521	745,836	739,778	729,880	727,871	709,088	5.30%
YoY %	0.52%	2.24%	0.82%	1.36%	0.28%	2.65%	-	-
Horiz. %	108.09%	107.54%	105.18%	104.33%	102.93%	102.65%	100.00%	-
NOSH	283,278	283,370	283,415	282,962	283,272	283,284	283,272	0.00%
YoY %	-0.03%	-0.02%	0.16%	-0.11%	-0.00%	0.00%	-	-
Horiz. %	100.00%	100.03%	100.05%	99.89%	100.00%	100.00%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	19.43%	20.21%	18.77%	17.30%	22.09%	30.39%	31.06%	-
YoY %	-3.86%	7.67%	8.50%	-21.68%	-27.31%	-2.16%	-	-
Horiz. %	62.56%	65.07%	60.43%	55.70%	71.12%	97.84%	100.00%	-
ROE	6.99%	7.15%	6.45%	5.78%	7.67%	10.39%	10.67%	-
YoY %	-2.24%	10.85%	11.59%	-24.64%	-26.18%	-2.62%	-	-
Horiz. %	65.51%	67.01%	60.45%	54.17%	71.88%	97.38%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	97.43	95.42	90.90	88.60	90.01	87.76	86.19	8.49%
YoY %	2.11%	4.97%	2.60%	-1.57%	2.56%	1.82%	-	-
Horiz. %	113.04%	110.71%	105.46%	102.80%	104.43%	101.82%	100.00%	-
EPS	18.91	19.23	16.98	15.12	19.76	26.68	26.70	-20.49%
YoY %	-1.66%	13.25%	12.30%	-23.48%	-25.94%	-0.07%	-	-
Horiz. %	70.82%	72.02%	63.60%	56.63%	74.01%	99.93%	100.00%	-
DPS	6.00	4.00	6.00	0.00	4.75	3.67	5.50	5.95%
YoY %	50.00%	-33.33%	0.00%	0.00%	29.43%	-33.27%	-	-
Horiz. %	109.09%	72.73%	109.09%	0.00%	86.36%	66.73%	100.00%	-
NAPS	2.7057	2.6909	2.6316	2.6144	2.5766	2.5694	2.5032	5.30%
YoY %	0.55%	2.25%	0.66%	1.47%	0.28%	2.64%	-	-
Horiz. %	108.09%	107.50%	105.13%	104.44%	102.93%	102.64%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 282,962
RPS	79.81	78.19	74.50	72.50	73.73	71.89	70.60	8.49%
YoY %	2.07%	4.95%	2.76%	-1.67%	2.56%	1.83%	-	-
Horiz. %	113.05%	110.75%	105.52%	102.69%	104.43%	101.83%	100.00%	-
EPS	15.49	15.75	13.92	12.37	16.19	21.86	21.88	-20.51%
YoY %	-1.65%	13.15%	12.53%	-23.59%	-25.94%	-0.09%	-	-
Horiz. %	70.80%	71.98%	63.62%	56.54%	73.99%	99.91%	100.00%	-
DPS	4.91	3.28	4.92	0.00	3.89	3.00	4.51	5.81%
YoY %	49.70%	-33.33%	0.00%	0.00%	29.67%	-33.48%	-	-
Horiz. %	108.87%	72.73%	109.09%	0.00%	86.25%	66.52%	100.00%	-
NAPS	2.2164	2.205	2.1567	2.1392	2.1106	2.1048	2.0505	5.30%
YoY %	0.52%	2.24%	0.82%	1.36%	0.28%	2.65%	-	-
Horiz. %	108.09%	107.53%	105.18%	104.33%	102.93%	102.65%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.58	1.42	1.77	2.03	1.90	1.66	1.41	-
P/RPS	1.62	1.49	1.95	2.29	2.11	1.89	1.64	-0.81%
YoY %	8.72%	-23.59%	-14.85%	8.53%	11.64%	15.24%	-	-
Horiz. %	98.78%	90.85%	118.90%	139.63%	128.66%	115.24%	100.00%	-
P/EPS	8.36	7.39	10.42	13.43	9.61	6.22	5.28	35.73%
YoY %	13.13%	-29.08%	-22.41%	39.75%	54.50%	17.80%	-	-
Horiz. %	158.33%	139.96%	197.35%	254.36%	182.01%	117.80%	100.00%	-
EY	11.97	13.54	9.59	7.45	10.40	16.08	18.94	-26.29%
YoY %	-11.60%	41.19%	28.72%	-28.37%	-35.32%	-15.10%	-	-
Horiz. %	63.20%	71.49%	50.63%	39.33%	54.91%	84.90%	100.00%	-
DY	3.80	2.82	3.39	0.00	2.50	2.21	3.90	-1.71%
YoY %	34.75%	-16.81%	0.00%	0.00%	13.12%	-43.33%	-	-
Horiz. %	97.44%	72.31%	86.92%	0.00%	64.10%	56.67%	100.00%	-
P/NAPS	0.58	0.53	0.67	0.78	0.74	0.65	0.56	2.36%
YoY %	9.43%	-20.90%	-14.10%	5.41%	13.85%	16.07%	-	-
Horiz. %	103.57%	94.64%	119.64%	139.29%	132.14%	116.07%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/02/12	15/11/11	25/08/11	18/05/11	25/02/11	15/11/10	30/07/10	-
Price	1.80	1.64	1.60	1.99	2.05	1.84	1.60	-
P/RPS	1.85	1.72	1.76	2.25	2.28	2.10	1.86	-0.35%
YoY %	7.56%	-2.27%	-21.78%	-1.32%	8.57%	12.90%	-	-
Horiz. %	99.46%	92.47%	94.62%	120.97%	122.58%	112.90%	100.00%	-
P/EPS	9.52	8.53	9.42	13.16	10.37	6.89	5.99	36.07%
YoY %	11.61%	-9.45%	-28.42%	26.90%	50.51%	15.03%	-	-
Horiz. %	158.93%	142.40%	157.26%	219.70%	173.12%	115.03%	100.00%	-
EY	10.51	11.72	10.61	7.60	9.64	14.50	16.69	-26.47%
YoY %	-10.32%	10.46%	39.61%	-21.16%	-33.52%	-13.12%	-	-
Horiz. %	62.97%	70.22%	63.57%	45.54%	57.76%	86.88%	100.00%	-
DY	3.33	2.44	3.75	0.00	2.32	1.99	3.44	-2.13%
YoY %	36.48%	-34.93%	0.00%	0.00%	16.58%	-42.15%	-	-
Horiz. %	96.80%	70.93%	109.01%	0.00%	67.44%	57.85%	100.00%	-
P/NAPS	0.67	0.61	0.61	0.76	0.80	0.72	0.64	3.09%
YoY %	9.84%	0.00%	-19.74%	-5.00%	11.11%	12.50%	-	-
Horiz. %	104.69%	95.31%	95.31%	118.75%	125.00%	112.50%	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