[SURIA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.52%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 235,920 262,545 266,049 266,916 271,576 276,006 270,388 -8.68%
PBT 63,904 70,101 75,590 76,118 74,032 74,352 74,312 -9.56%
Tax -17,756 -19,168 -20,168 -20,830 -19,652 -20,737 -19,680 -6.62%
NP 46,148 50,933 55,422 55,288 54,380 53,615 54,632 -10.63%
-
NP to SH 45,804 50,854 55,164 54,972 53,620 53,568 54,482 -10.91%
-
Tax Rate 27.79% 27.34% 26.68% 27.37% 26.55% 27.89% 26.48% -
Total Cost 189,772 211,612 210,626 211,628 217,196 222,391 215,756 -8.19%
-
Net Worth 811,848 800,401 799,466 785,583 780,210 766,467 762,521 4.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 16,999 11,333 16,999 - 16,996 11,334 -
Div Payout % - 33.43% 20.54% 30.92% - 31.73% 20.80% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 811,848 800,401 799,466 785,583 780,210 766,467 762,521 4.26%
NOSH 283,328 283,328 283,328 283,328 283,403 283,278 283,370 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 19.56% 19.40% 20.83% 20.71% 20.02% 19.43% 20.21% -
ROE 5.64% 6.35% 6.90% 7.00% 6.87% 6.99% 7.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 83.27 92.66 93.90 94.21 95.83 97.43 95.42 -8.67%
EPS 16.16 17.95 19.47 19.40 18.92 18.91 19.23 -10.93%
DPS 0.00 6.00 4.00 6.00 0.00 6.00 4.00 -
NAPS 2.8654 2.825 2.8217 2.7727 2.753 2.7057 2.6909 4.27%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 68.22 75.92 76.93 77.18 78.53 79.81 78.19 -8.68%
EPS 13.25 14.71 15.95 15.90 15.51 15.49 15.75 -10.87%
DPS 0.00 4.92 3.28 4.92 0.00 4.91 3.28 -
NAPS 2.3476 2.3145 2.3118 2.2716 2.2561 2.2164 2.205 4.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.52 1.51 1.46 1.54 1.64 1.58 1.42 -
P/RPS 1.83 1.63 1.55 1.63 1.71 1.62 1.49 14.67%
P/EPS 9.40 8.41 7.50 7.94 8.67 8.36 7.39 17.37%
EY 10.64 11.89 13.34 12.60 11.54 11.97 13.54 -14.83%
DY 0.00 3.97 2.74 3.90 0.00 3.80 2.82 -
P/NAPS 0.53 0.53 0.52 0.56 0.60 0.58 0.53 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 02/05/13 26/02/13 23/11/12 29/08/12 26/04/12 29/02/12 15/11/11 -
Price 1.50 1.59 1.42 1.52 1.59 1.80 1.64 -
P/RPS 1.80 1.72 1.51 1.61 1.66 1.85 1.72 3.07%
P/EPS 9.28 8.86 7.29 7.83 8.40 9.52 8.53 5.77%
EY 10.78 11.29 13.71 12.76 11.90 10.51 11.72 -5.41%
DY 0.00 3.77 2.82 3.95 0.00 3.33 2.44 -
P/NAPS 0.52 0.56 0.50 0.55 0.58 0.67 0.61 -10.08%

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