[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 79.02%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 122,070 59,660 244,797 179,247 114,517 53,558 285,398 -43.32%
PBT 38,195 18,829 59,904 38,740 21,473 8,911 41,524 -5.43%
Tax -275 -78 -3,186 -1,146 -509 -310 -3,629 -82.17%
NP 37,920 18,751 56,718 37,594 20,964 8,601 37,895 0.04%
-
NP to SH 37,831 18,718 56,126 37,166 20,761 8,469 37,422 0.72%
-
Tax Rate 0.72% 0.41% 5.32% 2.96% 2.37% 3.48% 8.74% -
Total Cost 84,150 40,909 188,079 141,653 93,553 44,957 247,503 -51.38%
-
Net Worth 709,088 698,476 679,501 664,597 648,094 642,199 633,822 7.78%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,790 - 14,168 - - - 8,498 -5.64%
Div Payout % 20.59% - 25.24% - - - 22.71% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 709,088 698,476 679,501 664,597 648,094 642,199 633,822 7.78%
NOSH 283,272 283,403 283,361 283,277 283,233 283,244 283,285 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 31.06% 31.43% 23.17% 20.97% 18.31% 16.06% 13.28% -
ROE 5.34% 2.68% 8.26% 5.59% 3.20% 1.32% 5.90% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.09 21.05 86.39 63.28 40.43 18.91 100.75 -43.32%
EPS 13.35 6.61 19.81 13.12 7.33 2.99 13.21 0.70%
DPS 2.75 0.00 5.00 0.00 0.00 0.00 3.00 -5.65%
NAPS 2.5032 2.4646 2.398 2.3461 2.2882 2.2673 2.2374 7.79%
Adjusted Per Share Value based on latest NOSH - 283,333
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.30 17.25 70.78 51.83 33.11 15.49 82.52 -43.31%
EPS 10.94 5.41 16.23 10.75 6.00 2.45 10.82 0.74%
DPS 2.25 0.00 4.10 0.00 0.00 0.00 2.46 -5.79%
NAPS 2.0503 2.0196 1.9648 1.9217 1.8739 1.8569 1.8327 7.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.41 1.56 1.43 1.26 1.19 0.74 0.83 -
P/RPS 3.27 7.41 1.66 1.99 2.94 3.91 0.82 152.10%
P/EPS 10.56 23.62 7.22 9.60 16.23 24.75 6.28 41.54%
EY 9.47 4.23 13.85 10.41 6.16 4.04 15.92 -29.33%
DY 1.95 0.00 3.50 0.00 0.00 0.00 3.61 -33.74%
P/NAPS 0.56 0.63 0.60 0.54 0.52 0.33 0.37 31.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 26/05/10 19/02/10 19/11/09 17/08/09 08/05/09 23/02/09 -
Price 1.60 1.29 1.43 1.43 1.23 1.29 0.76 -
P/RPS 3.71 6.13 1.66 2.26 3.04 6.82 0.75 191.17%
P/EPS 11.98 19.53 7.22 10.90 16.78 43.14 5.75 63.34%
EY 8.35 5.12 13.85 9.17 5.96 2.32 17.38 -38.74%
DY 1.72 0.00 3.50 0.00 0.00 0.00 3.95 -42.63%
P/NAPS 0.64 0.52 0.60 0.61 0.54 0.57 0.34 52.62%

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