[SURIA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -4.48%
YoY- -81.83%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 244,797 243,611 258,659 270,261 285,398 308,310 305,541 -13.70%
PBT 59,904 43,071 40,633 39,244 41,524 51,799 55,495 5.21%
Tax -3,186 -3,035 -2,121 -2,974 -3,629 99,887 98,547 -
NP 56,718 40,036 38,512 36,270 37,895 151,686 154,042 -48.53%
-
NP to SH 56,126 39,849 38,132 35,746 37,422 150,361 152,763 -48.60%
-
Tax Rate 5.32% 7.05% 5.22% 7.58% 8.74% -192.84% -177.58% -
Total Cost 188,079 203,575 220,147 233,991 247,503 156,624 151,499 15.46%
-
Net Worth 679,899 664,728 648,077 642,199 631,888 631,725 617,002 6.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,043 8,472 8,472 8,472 8,472 33,998 33,998 -49.84%
Div Payout % 21.46% 21.26% 22.22% 23.70% 22.64% 22.61% 22.26% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 679,899 664,728 648,077 642,199 631,888 631,725 617,002 6.66%
NOSH 283,527 283,333 283,225 283,244 282,421 283,552 283,028 0.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.17% 16.43% 14.89% 13.42% 13.28% 49.20% 50.42% -
ROE 8.26% 5.99% 5.88% 5.57% 5.92% 23.80% 24.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.34 85.98 91.33 95.42 101.05 108.73 107.95 -13.80%
EPS 19.80 14.06 13.46 12.62 13.25 53.03 53.97 -48.65%
DPS 4.25 3.00 3.00 3.00 3.00 12.00 12.01 -49.87%
NAPS 2.398 2.3461 2.2882 2.2673 2.2374 2.2279 2.18 6.54%
Adjusted Per Share Value based on latest NOSH - 283,244
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.79 70.44 74.80 78.15 82.53 89.15 88.35 -13.69%
EPS 16.23 11.52 11.03 10.34 10.82 43.48 44.17 -48.60%
DPS 3.48 2.45 2.45 2.45 2.45 9.83 9.83 -49.86%
NAPS 1.966 1.9222 1.874 1.857 1.8272 1.8267 1.7842 6.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.43 1.26 1.19 0.74 0.83 1.44 2.22 -
P/RPS 1.66 1.47 1.30 0.78 0.82 1.32 2.06 -13.37%
P/EPS 7.22 8.96 8.84 5.86 6.26 2.72 4.11 45.44%
EY 13.84 11.16 11.31 17.05 15.96 36.82 24.31 -31.23%
DY 2.97 2.38 2.52 4.05 3.61 8.33 5.41 -32.88%
P/NAPS 0.60 0.54 0.52 0.33 0.37 0.65 1.02 -29.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 19/11/09 17/08/09 08/05/09 23/02/09 24/11/08 26/08/08 -
Price 1.43 1.43 1.23 1.29 0.76 0.88 1.87 -
P/RPS 1.66 1.66 1.35 1.35 0.75 0.81 1.73 -2.70%
P/EPS 7.22 10.17 9.14 10.22 5.74 1.66 3.46 63.07%
EY 13.84 9.84 10.95 9.78 17.43 60.26 28.86 -38.65%
DY 2.97 2.10 2.44 2.33 3.95 13.64 6.42 -40.10%
P/NAPS 0.60 0.61 0.54 0.57 0.34 0.39 0.86 -21.28%

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