[SURIA] YoY Cumulative Quarter 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- -1.24%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 263,330 262,545 276,006 254,966 244,797 285,398 310,243 -2.69%
PBT 78,518 70,101 74,352 75,562 59,904 41,524 71,472 1.57%
Tax -20,766 -19,168 -20,737 -19,234 -3,186 -3,629 131,061 -
NP 57,752 50,933 53,615 56,328 56,718 37,895 202,533 -18.85%
-
NP to SH 57,581 50,854 53,568 55,998 56,126 37,422 200,931 -18.78%
-
Tax Rate 26.45% 27.34% 27.89% 25.45% 5.32% 8.74% -183.37% -
Total Cost 205,578 211,612 222,391 198,638 188,079 247,503 107,710 11.36%
-
Net Worth 794,739 800,401 766,467 729,880 679,501 633,822 628,971 3.97%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 17,422 16,999 16,996 13,455 14,168 8,498 33,998 -10.53%
Div Payout % 30.26% 33.43% 31.73% 24.03% 25.24% 22.71% 16.92% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 794,739 800,401 766,467 729,880 679,501 633,822 628,971 3.97%
NOSH 283,289 283,328 283,278 283,272 283,361 283,285 283,320 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.93% 19.40% 19.43% 22.09% 23.17% 13.28% 65.28% -
ROE 7.25% 6.35% 6.99% 7.67% 8.26% 5.90% 31.95% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 92.95 92.66 97.43 90.01 86.39 100.75 109.50 -2.69%
EPS 20.32 17.95 18.91 19.76 19.81 13.21 70.92 -18.79%
DPS 6.15 6.00 6.00 4.75 5.00 3.00 12.00 -10.53%
NAPS 2.8054 2.825 2.7057 2.5766 2.398 2.2374 2.22 3.97%
Adjusted Per Share Value based on latest NOSH - 286,250
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 76.15 75.92 79.81 73.73 70.79 82.53 89.71 -2.69%
EPS 16.65 14.71 15.49 16.19 16.23 10.82 58.10 -18.78%
DPS 5.04 4.92 4.91 3.89 4.10 2.46 9.83 -10.52%
NAPS 2.2981 2.3145 2.2164 2.1106 1.9649 1.8328 1.8188 3.97%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.65 1.51 1.58 1.90 1.43 0.83 3.40 -
P/RPS 2.85 1.63 1.62 2.11 1.66 0.82 3.10 -1.39%
P/EPS 13.04 8.41 8.36 9.61 7.22 6.28 4.79 18.14%
EY 7.67 11.89 11.97 10.40 13.85 15.92 20.86 -15.34%
DY 2.32 3.97 3.80 2.50 3.50 3.61 3.53 -6.75%
P/NAPS 0.94 0.53 0.58 0.74 0.60 0.37 1.53 -7.79%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 29/02/12 25/02/11 19/02/10 23/02/09 26/02/08 -
Price 2.41 1.59 1.80 2.05 1.43 0.76 2.56 -
P/RPS 2.59 1.72 1.85 2.28 1.66 0.75 2.34 1.70%
P/EPS 11.86 8.86 9.52 10.37 7.22 5.75 3.61 21.90%
EY 8.43 11.29 10.51 9.64 13.85 17.38 27.70 -17.97%
DY 2.55 3.77 3.33 2.32 3.50 3.95 4.69 -9.64%
P/NAPS 0.86 0.56 0.67 0.80 0.60 0.34 1.15 -4.72%

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