[SURIA] QoQ TTM 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- 6.67%
YoY- -75.04%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 250,899 244,797 243,611 258,659 270,261 285,398 308,310 -12.84%
PBT 69,822 59,904 43,071 40,633 39,244 41,524 51,799 22.04%
Tax -2,954 -3,186 -3,035 -2,121 -2,974 -3,629 99,887 -
NP 66,868 56,718 40,036 38,512 36,270 37,895 151,686 -42.10%
-
NP to SH 66,375 56,126 39,849 38,132 35,746 37,422 150,361 -42.05%
-
Tax Rate 4.23% 5.32% 7.05% 5.22% 7.58% 8.74% -192.84% -
Total Cost 184,031 188,079 203,575 220,147 233,991 247,503 156,624 11.36%
-
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 12,043 12,043 8,472 8,472 8,472 8,472 33,998 -49.96%
Div Payout % 18.14% 21.46% 21.26% 22.22% 23.70% 22.64% 22.61% -
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 26.65% 23.17% 16.43% 14.89% 13.42% 13.28% 49.20% -
ROE 9.50% 8.26% 5.99% 5.88% 5.57% 5.92% 23.80% -
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 88.53 86.34 85.98 91.33 95.42 101.05 108.73 -12.81%
EPS 23.42 19.80 14.06 13.46 12.62 13.25 53.03 -42.03%
DPS 4.25 4.25 3.00 3.00 3.00 3.00 12.00 -49.97%
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 72.55 70.79 70.44 74.80 78.15 82.53 89.15 -12.84%
EPS 19.19 16.23 11.52 11.03 10.34 10.82 43.48 -42.06%
DPS 3.48 3.48 2.45 2.45 2.45 2.45 9.83 -49.98%
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 1.76 1.66 1.47 1.30 0.78 0.82 1.32 21.16%
P/EPS 6.66 7.22 8.96 8.84 5.86 6.26 2.72 81.76%
EY 15.01 13.84 11.16 11.31 17.05 15.96 36.82 -45.05%
DY 2.72 2.97 2.38 2.52 4.05 3.61 8.33 -52.61%
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 1.46 1.66 1.66 1.35 1.35 0.75 0.81 48.16%
P/EPS 5.51 7.22 10.17 9.14 10.22 5.74 1.66 122.67%
EY 18.16 13.84 9.84 10.95 9.78 17.43 60.26 -55.08%
DY 3.29 2.97 2.10 2.44 2.33 3.95 13.64 -61.28%
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