[SURIA] YoY TTM 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- 40.85%
YoY- 49.98%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 262,545 276,006 254,966 244,797 285,398 310,243 211,314 3.68%
PBT 70,101 74,352 75,562 59,904 41,524 71,472 67,732 0.57%
Tax -19,168 -20,737 -19,234 -3,186 -3,629 131,055 -20,955 -1.47%
NP 50,933 53,615 56,328 56,718 37,895 202,527 46,777 1.42%
-
NP to SH 50,854 53,568 55,998 56,126 37,422 200,675 46,908 1.35%
-
Tax Rate 27.34% 27.89% 25.45% 5.32% 8.74% -183.37% 30.94% -
Total Cost 211,612 222,391 198,638 188,079 247,503 107,716 164,537 4.27%
-
Net Worth 800,401 767,379 729,393 679,899 631,888 628,965 876,789 -1.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,999 17,003 13,511 12,043 8,472 48,163 33,964 -10.88%
Div Payout % 33.43% 31.74% 24.13% 21.46% 22.64% 24.00% 72.41% -
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 800,401 767,379 729,393 679,899 631,888 628,965 876,789 -1.50%
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 19.40% 19.43% 22.09% 23.17% 13.28% 65.28% 22.14% -
ROE 6.35% 6.98% 7.68% 8.26% 5.92% 31.91% 5.35% -
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 92.66 97.32 89.07 86.34 101.05 109.50 37.36 16.32%
EPS 17.95 18.89 19.56 19.80 13.25 70.83 8.29 13.72%
DPS 6.00 6.00 4.75 4.25 3.00 17.00 6.00 0.00%
NAPS 2.825 2.7057 2.5481 2.398 2.2374 2.22 1.55 10.51%
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 75.92 79.81 73.73 70.79 82.53 89.71 61.11 3.67%
EPS 14.71 15.49 16.19 16.23 10.82 58.03 13.56 1.36%
DPS 4.92 4.92 3.91 3.48 2.45 13.93 9.82 -10.87%
NAPS 2.3145 2.219 2.1092 1.966 1.8272 1.8188 2.5354 -1.50%
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 1.63 1.62 2.13 1.66 0.82 3.10 2.49 -6.81%
P/EPS 8.41 8.37 9.71 7.22 6.26 4.80 11.22 -4.68%
EY 11.89 11.95 10.30 13.84 15.96 20.83 8.92 4.90%
DY 3.97 3.80 2.50 2.97 3.61 5.00 6.45 -7.76%
P/NAPS 0.53 0.58 0.75 0.60 0.37 1.53 0.60 -2.04%
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 1.72 1.85 2.30 1.66 0.75 2.34 3.59 -11.53%
P/EPS 8.86 9.53 10.48 7.22 5.74 3.61 16.16 -9.52%
EY 11.29 10.49 9.54 13.84 17.43 27.67 6.19 10.52%
DY 3.77 3.33 2.32 2.97 3.95 6.64 4.48 -2.83%
P/NAPS 0.56 0.67 0.80 0.60 0.34 1.15 0.86 -6.89%

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