[SURIA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.23%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 279,674 286,088 263,330 253,505 244,258 235,920 262,545 4.31%
PBT 84,844 81,400 78,518 84,064 79,696 63,904 70,101 13.60%
Tax -23,102 -21,552 -20,766 -22,488 -23,914 -17,756 -19,168 13.29%
NP 61,742 59,848 57,752 61,576 55,782 46,148 50,933 13.72%
-
NP to SH 61,866 60,128 57,581 61,649 55,424 45,804 50,854 14.00%
-
Tax Rate 27.23% 26.48% 26.45% 26.75% 30.01% 27.79% 27.34% -
Total Cost 217,932 226,240 205,578 191,929 188,476 189,772 211,612 1.98%
-
Net Worth 869,193 853,383 794,739 837,715 828,111 811,848 800,401 5.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 17,422 23,232 - - 16,999 -
Div Payout % - - 30.26% 37.69% - - 33.43% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 869,193 853,383 794,739 837,715 828,111 811,848 800,401 5.66%
NOSH 283,328 283,328 283,289 283,328 283,328 283,328 283,328 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.08% 20.92% 21.93% 24.29% 22.84% 19.56% 19.40% -
ROE 7.12% 7.05% 7.25% 7.36% 6.69% 5.64% 6.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 98.71 100.97 92.95 89.47 86.21 83.27 92.66 4.31%
EPS 21.84 21.24 20.32 21.76 19.56 16.16 17.95 14.01%
DPS 0.00 0.00 6.15 8.20 0.00 0.00 6.00 -
NAPS 3.0678 3.012 2.8054 2.9567 2.9228 2.8654 2.825 5.66%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 80.87 82.72 76.14 73.30 70.63 68.22 75.91 4.32%
EPS 17.89 17.39 16.65 17.83 16.03 13.24 14.70 14.02%
DPS 0.00 0.00 5.04 6.72 0.00 0.00 4.92 -
NAPS 2.5132 2.4675 2.298 2.4222 2.3945 2.3474 2.3143 5.66%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.88 2.44 2.65 1.80 1.83 1.52 1.51 -
P/RPS 2.92 2.42 2.85 2.01 2.12 1.83 1.63 47.65%
P/EPS 13.19 11.50 13.04 8.27 9.35 9.40 8.41 35.10%
EY 7.58 8.70 7.67 12.09 10.69 10.64 11.89 -25.98%
DY 0.00 0.00 2.32 4.56 0.00 0.00 3.97 -
P/NAPS 0.94 0.81 0.94 0.61 0.63 0.53 0.53 46.67%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 28/02/14 25/11/13 30/08/13 02/05/13 26/02/13 -
Price 2.58 2.57 2.41 2.45 1.68 1.50 1.59 -
P/RPS 2.61 2.55 2.59 2.74 1.95 1.80 1.72 32.15%
P/EPS 11.82 12.11 11.86 11.26 8.59 9.28 8.86 21.25%
EY 8.46 8.26 8.43 8.88 11.64 10.78 11.29 -17.54%
DY 0.00 0.00 2.55 3.35 0.00 0.00 3.77 -
P/NAPS 0.84 0.85 0.86 0.83 0.57 0.52 0.56 31.13%

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