[SURIA] YoY Annualized Quarter 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- -9.48%
YoY- -16.52%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 271,576 250,708 238,640 214,232 274,780 262,668 157,312 9.51%
PBT 74,032 59,072 75,316 35,644 44,764 76,300 57,928 4.16%
Tax -19,652 -15,712 -312 -1,240 -3,860 -19,488 -16,388 3.07%
NP 54,380 43,360 75,004 34,404 40,904 56,812 41,540 4.58%
-
NP to SH 53,620 42,784 74,872 33,876 40,580 56,312 41,540 4.34%
-
Tax Rate 26.55% 26.60% 0.41% 3.48% 8.62% 25.54% 28.29% -
Total Cost 217,196 207,348 163,636 179,828 233,876 205,856 115,772 11.04%
-
Net Worth 780,210 739,778 698,476 642,199 637,604 454,129 406,369 11.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 780,210 739,778 698,476 642,199 637,604 454,129 406,369 11.47%
NOSH 283,403 282,962 283,403 283,244 283,379 567,661 564,402 -10.83%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.02% 17.30% 31.43% 16.06% 14.89% 21.63% 26.41% -
ROE 6.87% 5.78% 10.72% 5.27% 6.36% 12.40% 10.22% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 95.83 88.60 84.20 75.64 96.97 46.27 27.87 22.83%
EPS 18.92 15.12 26.44 11.96 14.32 9.92 7.36 17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.753 2.6144 2.4646 2.2673 2.25 0.80 0.72 25.02%
Adjusted Per Share Value based on latest NOSH - 283,244
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 78.53 72.50 69.01 61.95 79.46 75.95 45.49 9.51%
EPS 15.51 12.37 21.65 9.80 11.73 16.28 12.01 4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2561 2.1392 2.0198 1.857 1.8437 1.3132 1.1751 11.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.64 2.03 1.56 0.74 2.46 1.46 1.07 -
P/RPS 1.71 2.29 1.85 0.98 2.54 3.16 3.84 -12.60%
P/EPS 8.67 13.43 5.90 6.19 17.18 14.72 14.54 -8.24%
EY 11.54 7.45 16.94 16.16 5.82 6.79 6.88 8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.63 0.33 1.09 1.83 1.49 -14.05%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/04/12 18/05/11 26/05/10 08/05/09 20/05/08 14/05/07 25/05/06 -
Price 1.59 1.99 1.29 1.29 2.56 1.70 1.04 -
P/RPS 1.66 2.25 1.53 1.71 2.64 3.67 3.73 -12.61%
P/EPS 8.40 13.16 4.88 10.79 17.88 17.14 14.13 -8.29%
EY 11.90 7.60 20.48 9.27 5.59 5.84 7.08 9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.52 0.57 1.14 2.13 1.44 -14.05%

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