[SURIA] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 45.14%
YoY- 24.09%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 59,660 65,550 64,730 60,959 53,558 64,364 79,778 -17.62%
PBT 18,829 21,164 17,267 12,562 8,911 4,331 14,829 17.27%
Tax -78 -2,040 -637 -199 -310 -1,889 277 -
NP 18,751 19,124 16,630 12,363 8,601 2,442 15,106 15.51%
-
NP to SH 18,718 18,960 16,405 12,292 8,469 2,683 14,688 17.56%
-
Tax Rate 0.41% 9.64% 3.69% 1.58% 3.48% 43.62% -1.87% -
Total Cost 40,909 46,426 48,100 48,596 44,957 61,922 64,672 -26.33%
-
Net Worth 698,476 679,899 664,728 648,077 642,199 631,888 631,725 6.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 5,670 - - - 8,472 - -
Div Payout % - 29.91% - - - 315.79% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 698,476 679,899 664,728 648,077 642,199 631,888 631,725 6.93%
NOSH 283,403 283,527 283,333 283,225 283,244 282,421 283,552 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 31.43% 29.17% 25.69% 20.28% 16.06% 3.79% 18.94% -
ROE 2.68% 2.79% 2.47% 1.90% 1.32% 0.42% 2.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.05 23.12 22.85 21.52 18.91 22.79 28.14 -17.60%
EPS 6.61 6.69 5.79 4.34 2.99 0.95 5.18 17.66%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.4646 2.398 2.3461 2.2882 2.2673 2.2374 2.2279 6.96%
Adjusted Per Share Value based on latest NOSH - 283,225
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.25 18.95 18.72 17.63 15.49 18.61 23.07 -17.63%
EPS 5.41 5.48 4.74 3.55 2.45 0.78 4.25 17.47%
DPS 0.00 1.64 0.00 0.00 0.00 2.45 0.00 -
NAPS 2.0198 1.966 1.9222 1.874 1.857 1.8272 1.8267 6.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.56 1.43 1.26 1.19 0.74 0.83 1.44 -
P/RPS 7.41 6.19 5.52 5.53 3.91 3.64 5.12 27.97%
P/EPS 23.62 21.38 21.76 27.42 24.75 87.37 27.80 -10.30%
EY 4.23 4.68 4.60 3.65 4.04 1.14 3.60 11.36%
DY 0.00 1.40 0.00 0.00 0.00 3.61 0.00 -
P/NAPS 0.63 0.60 0.54 0.52 0.33 0.37 0.65 -2.06%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 19/02/10 19/11/09 17/08/09 08/05/09 23/02/09 24/11/08 -
Price 1.29 1.43 1.43 1.23 1.29 0.76 0.88 -
P/RPS 6.13 6.19 6.26 5.71 6.82 3.33 3.13 56.59%
P/EPS 19.53 21.38 24.70 28.34 43.14 80.00 16.99 9.74%
EY 5.12 4.68 4.05 3.53 2.32 1.25 5.89 -8.92%
DY 0.00 1.40 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.52 0.60 0.61 0.54 0.57 0.34 0.39 21.16%

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