[SURIA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 15.57%
YoY- 606.67%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 63,008 73,215 68,500 65,550 64,364 87,276 67,659 -1.17%
PBT 13,408 18,618 18,582 21,164 4,331 14,606 22,696 -8.39%
Tax -4,042 -5,977 -18,920 -2,040 -1,889 101,627 -7,886 -10.53%
NP 9,366 12,641 -338 19,124 2,442 116,233 14,810 -7.34%
-
NP to SH 9,481 12,706 -702 18,960 2,683 115,622 14,764 -7.10%
-
Tax Rate 30.15% 32.10% 101.82% 9.64% 43.62% -695.79% 34.75% -
Total Cost 53,642 60,574 68,838 46,426 61,922 -28,957 52,849 0.24%
-
Net Worth 800,401 767,379 729,393 679,899 631,888 628,965 437,206 10.59%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,499 8,508 5,725 5,670 8,472 33,998 14,141 -8.12%
Div Payout % 89.65% 66.96% 0.00% 29.91% 315.79% 29.40% 95.79% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 800,401 767,379 729,393 679,899 631,888 628,965 437,206 10.59%
NOSH 283,328 283,616 286,250 283,527 282,421 283,317 565,670 -10.87%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.86% 17.27% -0.49% 29.17% 3.79% 133.18% 21.89% -
ROE 1.18% 1.66% -0.10% 2.79% 0.42% 18.38% 3.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.24 25.81 23.93 23.12 22.79 30.80 11.96 10.88%
EPS 3.35 4.48 -0.25 6.69 0.95 40.81 2.61 4.24%
DPS 3.00 3.00 2.00 2.00 3.00 12.00 2.50 3.08%
NAPS 2.825 2.7057 2.5481 2.398 2.2374 2.22 0.7729 24.08%
Adjusted Per Share Value based on latest NOSH - 283,527
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.22 21.17 19.81 18.95 18.61 25.24 19.56 -1.17%
EPS 2.74 3.67 -0.20 5.48 0.78 33.43 4.27 -7.12%
DPS 2.46 2.46 1.66 1.64 2.45 9.83 4.09 -8.11%
NAPS 2.3145 2.219 2.1092 1.966 1.8272 1.8188 1.2643 10.59%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.51 1.58 1.90 1.43 0.83 3.40 0.93 -
P/RPS 6.79 6.12 7.94 6.19 3.64 11.04 7.78 -2.24%
P/EPS 45.12 35.27 -774.75 21.38 87.37 8.33 35.63 4.01%
EY 2.22 2.84 -0.13 4.68 1.14 12.00 2.81 -3.84%
DY 1.99 1.90 1.05 1.40 3.61 3.53 2.69 -4.89%
P/NAPS 0.53 0.58 0.75 0.60 0.37 1.53 1.20 -12.72%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 19/02/10 23/02/09 26/02/08 05/03/07 -
Price 1.59 1.80 2.05 1.43 0.76 2.56 1.34 -
P/RPS 7.15 6.97 8.57 6.19 3.33 8.31 11.20 -7.20%
P/EPS 47.52 40.18 -835.92 21.38 80.00 6.27 51.34 -1.27%
EY 2.10 2.49 -0.12 4.68 1.25 15.94 1.95 1.24%
DY 1.89 1.67 0.98 1.40 3.95 4.69 1.87 0.17%
P/NAPS 0.56 0.67 0.80 0.60 0.34 1.15 1.73 -17.12%

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