[SURIA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 51.01%
YoY- 49.98%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 186,466 122,070 59,660 244,797 179,247 114,517 53,558 129.53%
PBT 56,980 38,195 18,829 59,904 38,740 21,473 8,911 244.11%
Tax -314 -275 -78 -3,186 -1,146 -509 -310 0.85%
NP 56,666 37,920 18,751 56,718 37,594 20,964 8,601 251.03%
-
NP to SH 56,700 37,831 18,718 56,126 37,166 20,761 8,469 254.81%
-
Tax Rate 0.55% 0.72% 0.41% 5.32% 2.96% 2.37% 3.48% -
Total Cost 129,800 84,150 40,909 188,079 141,653 93,553 44,957 102.63%
-
Net Worth 727,871 709,088 698,476 679,501 664,597 648,094 642,199 8.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,790 7,790 - 14,168 - - - -
Div Payout % 13.74% 20.59% - 25.24% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 727,871 709,088 698,476 679,501 664,597 648,094 642,199 8.69%
NOSH 283,284 283,272 283,403 283,361 283,277 283,233 283,244 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 30.39% 31.06% 31.43% 23.17% 20.97% 18.31% 16.06% -
ROE 7.79% 5.34% 2.68% 8.26% 5.59% 3.20% 1.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 65.82 43.09 21.05 86.39 63.28 40.43 18.91 129.49%
EPS 20.01 13.35 6.61 19.81 13.12 7.33 2.99 254.71%
DPS 2.75 2.75 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.5694 2.5032 2.4646 2.398 2.3461 2.2882 2.2673 8.68%
Adjusted Per Share Value based on latest NOSH - 283,527
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.92 35.30 17.25 70.79 51.83 33.11 15.49 129.51%
EPS 16.40 10.94 5.41 16.23 10.75 6.00 2.45 254.77%
DPS 2.25 2.25 0.00 4.10 0.00 0.00 0.00 -
NAPS 2.1048 2.0505 2.0198 1.9649 1.9218 1.8741 1.857 8.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.66 1.41 1.56 1.43 1.26 1.19 0.74 -
P/RPS 2.52 3.27 7.41 1.66 1.99 2.94 3.91 -25.36%
P/EPS 8.29 10.56 23.62 7.22 9.60 16.23 24.75 -51.73%
EY 12.06 9.47 4.23 13.85 10.41 6.16 4.04 107.18%
DY 1.66 1.95 0.00 3.50 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.63 0.60 0.54 0.52 0.33 57.06%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 30/07/10 26/05/10 19/02/10 19/11/09 17/08/09 08/05/09 -
Price 1.84 1.60 1.29 1.43 1.43 1.23 1.29 -
P/RPS 2.80 3.71 6.13 1.66 2.26 3.04 6.82 -44.73%
P/EPS 9.19 11.98 19.53 7.22 10.90 16.78 43.14 -64.29%
EY 10.88 8.35 5.12 13.85 9.17 5.96 2.32 179.91%
DY 1.49 1.72 0.00 3.50 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.52 0.60 0.61 0.54 0.57 16.83%

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