[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 49.88%
YoY- 52.56%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 128,815 62,677 254,966 186,466 122,070 59,660 244,797 -34.89%
PBT 32,967 14,768 75,562 56,980 38,195 18,829 59,904 -32.91%
Tax -8,793 -3,928 -19,234 -314 -275 -78 -3,186 97.12%
NP 24,174 10,840 56,328 56,666 37,920 18,751 56,718 -43.45%
-
NP to SH 24,062 10,696 55,998 56,700 37,831 18,718 56,126 -43.23%
-
Tax Rate 26.67% 26.60% 25.45% 0.55% 0.72% 0.41% 5.32% -
Total Cost 104,641 51,837 198,638 129,800 84,150 40,909 188,079 -32.42%
-
Net Worth 745,836 739,778 729,880 727,871 709,088 698,476 679,501 6.42%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,502 - 13,455 7,790 7,790 - 14,168 -28.92%
Div Payout % 35.34% - 24.03% 13.74% 20.59% - 25.24% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 745,836 739,778 729,880 727,871 709,088 698,476 679,501 6.42%
NOSH 283,415 282,962 283,272 283,284 283,272 283,403 283,361 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.77% 17.30% 22.09% 30.39% 31.06% 31.43% 23.17% -
ROE 3.23% 1.45% 7.67% 7.79% 5.34% 2.68% 8.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 45.45 22.15 90.01 65.82 43.09 21.05 86.39 -34.90%
EPS 8.49 3.78 19.76 20.01 13.35 6.61 19.81 -43.24%
DPS 3.00 0.00 4.75 2.75 2.75 0.00 5.00 -28.92%
NAPS 2.6316 2.6144 2.5766 2.5694 2.5032 2.4646 2.398 6.41%
Adjusted Per Share Value based on latest NOSH - 283,308
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 37.25 18.12 73.72 53.92 35.30 17.25 70.78 -34.89%
EPS 6.96 3.09 16.19 16.39 10.94 5.41 16.23 -43.22%
DPS 2.46 0.00 3.89 2.25 2.25 0.00 4.10 -28.92%
NAPS 2.1566 2.139 2.1104 2.1046 2.0503 2.0196 1.9648 6.42%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.77 2.03 1.90 1.66 1.41 1.56 1.43 -
P/RPS 3.89 9.16 2.11 2.52 3.27 7.41 1.66 76.70%
P/EPS 20.85 53.70 9.61 8.29 10.56 23.62 7.22 103.18%
EY 4.80 1.86 10.40 12.06 9.47 4.23 13.85 -50.75%
DY 1.69 0.00 2.50 1.66 1.95 0.00 3.50 -38.53%
P/NAPS 0.67 0.78 0.74 0.65 0.56 0.63 0.60 7.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 18/05/11 25/02/11 15/11/10 30/07/10 26/05/10 19/02/10 -
Price 1.60 1.99 2.05 1.84 1.60 1.29 1.43 -
P/RPS 3.52 8.98 2.28 2.80 3.71 6.13 1.66 65.28%
P/EPS 18.85 52.65 10.37 9.19 11.98 19.53 7.22 89.93%
EY 5.31 1.90 9.64 10.88 8.35 5.12 13.85 -47.31%
DY 1.87 0.00 2.32 1.49 1.72 0.00 3.50 -34.23%
P/NAPS 0.61 0.76 0.80 0.72 0.64 0.52 0.60 1.11%

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