[SURIA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -25.99%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 271,291 261,711 257,983 254,966 252,016 252,350 250,899 5.34%
PBT 74,316 70,334 71,501 75,562 78,144 76,626 69,822 4.24%
Tax -33,680 -27,752 -23,084 -19,234 -2,354 -2,952 -2,954 405.82%
NP 40,636 42,582 48,417 56,328 75,790 73,674 66,868 -28.23%
-
NP to SH 40,160 42,229 47,976 55,998 75,660 73,196 66,375 -28.44%
-
Tax Rate 45.32% 39.46% 32.28% 25.45% 3.01% 3.85% 4.23% -
Total Cost 230,655 219,129 209,566 198,638 176,226 178,676 184,031 16.23%
-
Net Worth 762,346 745,211 739,778 729,393 727,932 708,761 698,476 6.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 14,220 14,220 13,511 13,511 13,456 13,456 12,043 11.70%
Div Payout % 35.41% 33.67% 28.16% 24.13% 17.79% 18.38% 18.14% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 762,346 745,211 739,778 729,393 727,932 708,761 698,476 6.00%
NOSH 283,305 283,177 282,962 286,250 283,308 283,141 283,403 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.98% 16.27% 18.77% 22.09% 30.07% 29.20% 26.65% -
ROE 5.27% 5.67% 6.49% 7.68% 10.39% 10.33% 9.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 95.76 92.42 91.17 89.07 88.95 89.12 88.53 5.36%
EPS 14.18 14.91 16.95 19.56 26.71 25.85 23.42 -28.40%
DPS 5.00 5.00 4.75 4.75 4.75 4.75 4.25 11.43%
NAPS 2.6909 2.6316 2.6144 2.5481 2.5694 2.5032 2.4646 6.02%
Adjusted Per Share Value based on latest NOSH - 286,250
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 78.45 75.68 74.60 73.73 72.87 72.97 72.55 5.34%
EPS 11.61 12.21 13.87 16.19 21.88 21.17 19.19 -28.44%
DPS 4.11 4.11 3.91 3.91 3.89 3.89 3.48 11.72%
NAPS 2.2045 2.1549 2.1392 2.1092 2.1049 2.0495 2.0198 6.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.42 1.77 2.03 1.90 1.66 1.41 1.56 -
P/RPS 1.48 1.92 2.23 2.13 1.87 1.58 1.76 -10.89%
P/EPS 10.02 11.87 11.97 9.71 6.22 5.45 6.66 31.26%
EY 9.98 8.43 8.35 10.30 16.09 18.33 15.01 -23.80%
DY 3.52 2.82 2.34 2.50 2.86 3.37 2.72 18.73%
P/NAPS 0.53 0.67 0.78 0.75 0.65 0.56 0.63 -10.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 25/08/11 18/05/11 25/02/11 15/11/10 30/07/10 26/05/10 -
Price 1.64 1.60 1.99 2.05 1.84 1.60 1.29 -
P/RPS 1.71 1.73 2.18 2.30 2.07 1.80 1.46 11.10%
P/EPS 11.57 10.73 11.74 10.48 6.89 6.19 5.51 63.90%
EY 8.64 9.32 8.52 9.54 14.51 16.16 18.16 -39.02%
DY 3.05 3.13 2.39 2.32 2.58 2.97 3.29 -4.91%
P/NAPS 0.61 0.61 0.76 0.80 0.72 0.64 0.52 11.21%

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