[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 69.82%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 133,458 67,894 276,006 202,791 128,815 62,677 254,966 -35.07%
PBT 38,059 18,508 74,352 55,734 32,967 14,768 75,562 -36.72%
Tax -10,415 -4,913 -20,737 -14,760 -8,793 -3,928 -19,234 -33.59%
NP 27,644 13,595 53,615 40,974 24,174 10,840 56,328 -37.80%
-
NP to SH 27,486 13,405 53,568 40,862 24,062 10,696 55,998 -37.80%
-
Tax Rate 27.37% 26.55% 27.89% 26.48% 26.67% 26.60% 25.45% -
Total Cost 105,814 54,299 222,391 161,817 104,641 51,837 198,638 -34.31%
-
Net Worth 785,583 780,210 766,467 762,521 745,836 739,778 729,880 5.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,499 - 16,996 8,501 8,502 - 13,455 -26.40%
Div Payout % 30.92% - 31.73% 20.80% 35.34% - 24.03% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 785,583 780,210 766,467 762,521 745,836 739,778 729,880 5.02%
NOSH 283,328 283,403 283,278 283,370 283,415 282,962 283,272 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.71% 20.02% 19.43% 20.21% 18.77% 17.30% 22.09% -
ROE 3.50% 1.72% 6.99% 5.36% 3.23% 1.45% 7.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.10 23.96 97.43 71.56 45.45 22.15 90.01 -35.08%
EPS 9.70 4.73 18.91 14.42 8.49 3.78 19.76 -37.79%
DPS 3.00 0.00 6.00 3.00 3.00 0.00 4.75 -26.40%
NAPS 2.7727 2.753 2.7057 2.6909 2.6316 2.6144 2.5766 5.01%
Adjusted Per Share Value based on latest NOSH - 283,305
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 38.59 19.63 79.81 58.64 37.25 18.12 73.73 -35.07%
EPS 7.95 3.88 15.49 11.82 6.96 3.09 16.19 -37.78%
DPS 2.46 0.00 4.91 2.46 2.46 0.00 3.89 -26.34%
NAPS 2.2716 2.2561 2.2164 2.205 2.1567 2.1392 2.1106 5.02%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.54 1.64 1.58 1.42 1.77 2.03 1.90 -
P/RPS 3.27 6.85 1.62 1.98 3.89 9.16 2.11 33.95%
P/EPS 15.87 34.67 8.36 9.85 20.85 53.70 9.61 39.75%
EY 6.30 2.88 11.97 10.15 4.80 1.86 10.40 -28.42%
DY 1.95 0.00 3.80 2.11 1.69 0.00 2.50 -15.27%
P/NAPS 0.56 0.60 0.58 0.53 0.67 0.78 0.74 -16.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 26/04/12 29/02/12 15/11/11 25/08/11 18/05/11 25/02/11 -
Price 1.52 1.59 1.80 1.64 1.60 1.99 2.05 -
P/RPS 3.23 6.64 1.85 2.29 3.52 8.98 2.28 26.16%
P/EPS 15.67 33.62 9.52 11.37 18.85 52.65 10.37 31.71%
EY 6.38 2.97 10.51 8.79 5.31 1.90 9.64 -24.07%
DY 1.97 0.00 3.33 1.83 1.87 0.00 2.32 -10.33%
P/NAPS 0.55 0.58 0.67 0.61 0.61 0.76 0.80 -22.12%

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