[SURIA] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -14.33%
YoY- -27.72%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 275,872 253,631 281,223 257,983 250,899 270,261 313,271 -2.09%
PBT 82,892 67,569 78,092 71,501 69,822 39,244 63,588 4.51%
Tax -21,715 -18,694 -21,722 -23,084 -2,954 -2,974 134,962 -
NP 61,177 48,875 56,370 48,417 66,868 36,270 198,550 -17.80%
-
NP to SH 61,162 48,900 56,277 47,976 66,375 35,746 196,742 -17.68%
-
Tax Rate 26.20% 27.67% 27.82% 32.28% 4.23% 7.58% -212.24% -
Total Cost 214,695 204,756 224,853 209,566 184,031 233,991 114,721 11.00%
-
Net Worth 853,383 811,848 780,210 739,778 698,476 642,199 637,604 4.97%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 8,496 16,999 17,003 13,511 12,043 8,472 48,163 -25.10%
Div Payout % 13.89% 34.76% 30.21% 28.16% 18.14% 23.70% 24.48% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 853,383 811,848 780,210 739,778 698,476 642,199 637,604 4.97%
NOSH 283,328 283,328 283,403 282,962 283,403 283,244 283,379 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 22.18% 19.27% 20.04% 18.77% 26.65% 13.42% 63.38% -
ROE 7.17% 6.02% 7.21% 6.49% 9.50% 5.57% 30.86% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 97.37 89.52 99.23 91.17 88.53 95.42 110.55 -2.09%
EPS 21.59 17.26 19.86 16.95 23.42 12.62 69.43 -17.68%
DPS 3.00 6.00 6.00 4.75 4.25 3.00 17.00 -25.09%
NAPS 3.012 2.8654 2.753 2.6144 2.4646 2.2673 2.25 4.97%
Adjusted Per Share Value based on latest NOSH - 282,962
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 79.77 73.34 81.32 74.60 72.55 78.15 90.59 -2.09%
EPS 17.69 14.14 16.27 13.87 19.19 10.34 56.89 -17.68%
DPS 2.46 4.92 4.92 3.91 3.48 2.45 13.93 -25.08%
NAPS 2.4677 2.3476 2.2561 2.1392 2.0198 1.857 1.8437 4.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.44 1.52 1.64 2.03 1.56 0.74 2.46 -
P/RPS 2.51 1.70 1.65 2.23 1.76 0.78 2.23 1.98%
P/EPS 11.30 8.81 8.26 11.97 6.66 5.86 3.54 21.33%
EY 8.85 11.35 12.11 8.35 15.01 17.05 28.22 -17.56%
DY 1.23 3.95 3.66 2.34 2.72 4.05 6.91 -24.98%
P/NAPS 0.81 0.53 0.60 0.78 0.63 0.33 1.09 -4.82%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 02/05/13 26/04/12 18/05/11 26/05/10 08/05/09 20/05/08 -
Price 2.57 1.50 1.59 1.99 1.29 1.29 2.56 -
P/RPS 2.64 1.68 1.60 2.18 1.46 1.35 2.32 2.17%
P/EPS 11.91 8.69 8.01 11.74 5.51 10.22 3.69 21.55%
EY 8.40 11.51 12.49 8.52 18.16 9.78 27.12 -17.73%
DY 1.17 4.00 3.77 2.39 3.29 2.33 6.64 -25.11%
P/NAPS 0.85 0.52 0.58 0.76 0.52 0.57 1.14 -4.77%

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