[SURIA] YoY Cumulative Quarter 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- 145.14%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 133,458 128,815 122,070 114,517 141,256 145,958 79,230 9.07%
PBT 38,059 32,967 38,195 21,473 22,364 38,341 28,409 4.98%
Tax -10,415 -8,793 -275 -509 -2,017 30,497 -8,132 4.20%
NP 27,644 24,174 37,920 20,964 20,347 68,838 20,277 5.29%
-
NP to SH 27,486 24,062 37,831 20,761 20,051 68,219 20,303 5.17%
-
Tax Rate 27.37% 26.67% 0.72% 2.37% 9.02% -79.54% 28.62% -
Total Cost 105,814 104,641 84,150 93,553 120,909 77,120 58,953 10.23%
-
Net Worth 785,583 745,836 709,088 648,094 617,389 495,777 411,731 11.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,499 8,502 7,790 - - 14,165 - -
Div Payout % 30.92% 35.34% 20.59% - - 20.76% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 785,583 745,836 709,088 648,094 617,389 495,777 411,731 11.35%
NOSH 283,328 283,415 283,272 283,233 283,206 566,602 567,122 -10.91%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.71% 18.77% 31.06% 18.31% 14.40% 47.16% 25.59% -
ROE 3.50% 3.23% 5.34% 3.20% 3.25% 13.76% 4.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 47.10 45.45 43.09 40.43 49.88 25.76 13.97 22.43%
EPS 9.70 8.49 13.35 7.33 7.08 12.04 3.58 18.05%
DPS 3.00 3.00 2.75 0.00 0.00 2.50 0.00 -
NAPS 2.7727 2.6316 2.5032 2.2882 2.18 0.875 0.726 24.99%
Adjusted Per Share Value based on latest NOSH - 283,225
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.59 37.25 35.30 33.11 40.85 42.21 22.91 9.07%
EPS 7.95 6.96 10.94 6.00 5.80 19.73 5.87 5.18%
DPS 2.46 2.46 2.25 0.00 0.00 4.10 0.00 -
NAPS 2.2716 2.1567 2.0505 1.8741 1.7853 1.4336 1.1906 11.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.54 1.77 1.41 1.19 2.22 2.00 0.99 -
P/RPS 3.27 3.89 3.27 2.94 4.45 7.76 7.09 -12.09%
P/EPS 15.87 20.85 10.56 16.23 31.36 16.61 27.65 -8.83%
EY 6.30 4.80 9.47 6.16 3.19 6.02 3.62 9.66%
DY 1.95 1.69 1.95 0.00 0.00 1.25 0.00 -
P/NAPS 0.56 0.67 0.56 0.52 1.02 2.29 1.36 -13.73%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 30/07/10 17/08/09 26/08/08 17/08/07 05/09/06 -
Price 1.52 1.60 1.60 1.23 1.87 2.36 0.88 -
P/RPS 3.23 3.52 3.71 3.04 3.75 9.16 6.30 -10.52%
P/EPS 15.67 18.85 11.98 16.78 26.41 19.60 24.58 -7.22%
EY 6.38 5.31 8.35 5.96 3.79 5.10 4.07 7.77%
DY 1.97 1.87 1.72 0.00 0.00 1.06 0.00 -
P/NAPS 0.55 0.61 0.64 0.54 0.86 2.70 1.21 -12.30%

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