[SURIA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.21%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 269,589 253,505 266,049 270,388 248,621 238,996 294,712 -1.47%
PBT 83,729 84,064 75,590 74,312 75,973 51,653 49,590 9.11%
Tax -23,020 -22,488 -20,168 -19,680 -418 -1,528 -2,320 46.56%
NP 60,709 61,576 55,422 54,632 75,554 50,125 47,270 4.25%
-
NP to SH 60,701 61,649 55,164 54,482 75,600 49,554 46,318 4.60%
-
Tax Rate 27.49% 26.75% 26.68% 26.48% 0.55% 2.96% 4.68% -
Total Cost 208,880 191,929 210,626 215,756 173,066 188,870 247,441 -2.78%
-
Net Worth 872,451 837,715 799,466 762,521 727,871 664,597 631,280 5.53%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 11,333 23,232 11,333 11,334 10,387 - - -
Div Payout % 18.67% 37.69% 20.54% 20.80% 13.74% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 872,451 837,715 799,466 762,521 727,871 664,597 631,280 5.53%
NOSH 283,328 283,328 283,328 283,370 283,284 283,277 283,352 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 22.52% 24.29% 20.83% 20.21% 30.39% 20.97% 16.04% -
ROE 6.96% 7.36% 6.90% 7.15% 10.39% 7.46% 7.34% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 95.15 89.47 93.90 95.42 87.76 84.37 104.01 -1.47%
EPS 21.43 21.76 19.47 19.23 26.68 17.49 16.35 4.61%
DPS 4.00 8.20 4.00 4.00 3.67 0.00 0.00 -
NAPS 3.0793 2.9567 2.8217 2.6909 2.5694 2.3461 2.2279 5.53%
Adjusted Per Share Value based on latest NOSH - 283,305
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 77.96 73.31 76.93 78.19 71.89 69.11 85.22 -1.47%
EPS 17.55 17.83 15.95 15.75 21.86 14.33 13.39 4.61%
DPS 3.28 6.72 3.28 3.28 3.00 0.00 0.00 -
NAPS 2.5228 2.4224 2.3118 2.205 2.1048 1.9218 1.8255 5.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.65 1.80 1.46 1.42 1.66 1.26 1.44 -
P/RPS 2.79 2.01 1.55 1.49 1.89 1.49 1.38 12.44%
P/EPS 12.37 8.27 7.50 7.39 6.22 7.20 8.81 5.81%
EY 8.08 12.09 13.34 13.54 16.08 13.88 11.35 -5.50%
DY 1.51 4.56 2.74 2.82 2.21 0.00 0.00 -
P/NAPS 0.86 0.61 0.52 0.53 0.65 0.54 0.65 4.77%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 25/11/13 23/11/12 15/11/11 15/11/10 19/11/09 24/11/08 -
Price 2.58 2.45 1.42 1.64 1.84 1.43 0.88 -
P/RPS 2.71 2.74 1.51 1.72 2.10 1.69 0.85 21.30%
P/EPS 12.04 11.26 7.29 8.53 6.89 8.17 5.38 14.36%
EY 8.30 8.88 13.71 11.72 14.50 12.23 18.58 -12.56%
DY 1.55 3.35 2.82 2.44 1.99 0.00 0.00 -
P/NAPS 0.84 0.83 0.50 0.61 0.72 0.61 0.39 13.63%

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