[SURIA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1623.65%
YoY- -42.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 73,215 73,976 66,138 62,677 68,500 64,396 62,410 11.19%
PBT 18,618 22,767 18,199 14,768 18,582 18,785 19,366 -2.58%
Tax -5,977 -5,967 -4,865 -3,928 -18,920 -39 -197 866.74%
NP 12,641 16,800 13,334 10,840 -338 18,746 19,169 -24.17%
-
NP to SH 12,706 16,800 13,366 10,696 -702 18,869 19,113 -23.77%
-
Tax Rate 32.10% 26.21% 26.73% 26.60% 101.82% 0.21% 1.02% -
Total Cost 60,574 57,176 52,804 51,837 68,838 45,650 43,241 25.12%
-
Net Worth 767,379 762,346 745,211 739,778 729,393 727,932 708,761 5.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,508 - 8,495 - 5,725 - 7,786 6.07%
Div Payout % 66.96% - 63.56% - 0.00% - 40.74% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 767,379 762,346 745,211 739,778 729,393 727,932 708,761 5.42%
NOSH 283,616 283,305 283,177 282,962 286,250 283,308 283,141 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.27% 22.71% 20.16% 17.30% -0.49% 29.11% 30.71% -
ROE 1.66% 2.20% 1.79% 1.45% -0.10% 2.59% 2.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.81 26.11 23.36 22.15 23.93 22.73 22.04 11.06%
EPS 4.48 5.93 4.72 3.78 -0.25 6.66 6.75 -23.85%
DPS 3.00 0.00 3.00 0.00 2.00 0.00 2.75 5.95%
NAPS 2.7057 2.6909 2.6316 2.6144 2.5481 2.5694 2.5032 5.30%
Adjusted Per Share Value based on latest NOSH - 282,962
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.17 21.39 19.12 18.12 19.81 18.62 18.05 11.18%
EPS 3.67 4.86 3.87 3.09 -0.20 5.46 5.53 -23.85%
DPS 2.46 0.00 2.46 0.00 1.66 0.00 2.25 6.11%
NAPS 2.219 2.2045 2.1549 2.1392 2.1092 2.1049 2.0495 5.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.58 1.42 1.77 2.03 1.90 1.66 1.41 -
P/RPS 6.12 5.44 7.58 9.16 7.94 7.30 6.40 -2.93%
P/EPS 35.27 23.95 37.50 53.70 -774.75 24.92 20.89 41.65%
EY 2.84 4.18 2.67 1.86 -0.13 4.01 4.79 -29.35%
DY 1.90 0.00 1.69 0.00 1.05 0.00 1.95 -1.71%
P/NAPS 0.58 0.53 0.67 0.78 0.75 0.65 0.56 2.36%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 15/11/11 25/08/11 18/05/11 25/02/11 15/11/10 30/07/10 -
Price 1.80 1.64 1.60 1.99 2.05 1.84 1.60 -
P/RPS 6.97 6.28 6.85 8.98 8.57 8.10 7.26 -2.67%
P/EPS 40.18 27.66 33.90 52.65 -835.92 27.63 23.70 42.04%
EY 2.49 3.62 2.95 1.90 -0.12 3.62 4.22 -29.58%
DY 1.67 0.00 1.87 0.00 0.98 0.00 1.72 -1.94%
P/NAPS 0.67 0.61 0.61 0.76 0.80 0.72 0.64 3.09%

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