[SURIA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -7.81%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 253,505 244,258 235,920 262,545 266,049 266,916 271,576 -4.48%
PBT 84,064 79,696 63,904 70,101 75,590 76,118 74,032 8.83%
Tax -22,488 -23,914 -17,756 -19,168 -20,168 -20,830 -19,652 9.39%
NP 61,576 55,782 46,148 50,933 55,422 55,288 54,380 8.62%
-
NP to SH 61,649 55,424 45,804 50,854 55,164 54,972 53,620 9.73%
-
Tax Rate 26.75% 30.01% 27.79% 27.34% 26.68% 27.37% 26.55% -
Total Cost 191,929 188,476 189,772 211,612 210,626 211,628 217,196 -7.90%
-
Net Worth 837,715 828,111 811,848 800,401 799,466 785,583 780,210 4.85%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 23,232 - - 16,999 11,333 16,999 - -
Div Payout % 37.69% - - 33.43% 20.54% 30.92% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 837,715 828,111 811,848 800,401 799,466 785,583 780,210 4.85%
NOSH 283,328 283,328 283,328 283,328 283,328 283,328 283,403 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.29% 22.84% 19.56% 19.40% 20.83% 20.71% 20.02% -
ROE 7.36% 6.69% 5.64% 6.35% 6.90% 7.00% 6.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.47 86.21 83.27 92.66 93.90 94.21 95.83 -4.47%
EPS 21.76 19.56 16.16 17.95 19.47 19.40 18.92 9.76%
DPS 8.20 0.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 2.9567 2.9228 2.8654 2.825 2.8217 2.7727 2.753 4.86%
Adjusted Per Share Value based on latest NOSH - 283,328
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.31 70.63 68.22 75.92 76.93 77.18 78.53 -4.47%
EPS 17.83 16.03 13.25 14.71 15.95 15.90 15.51 9.72%
DPS 6.72 0.00 0.00 4.92 3.28 4.92 0.00 -
NAPS 2.4224 2.3946 2.3476 2.3145 2.3118 2.2716 2.2561 4.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.80 1.83 1.52 1.51 1.46 1.54 1.64 -
P/RPS 2.01 2.12 1.83 1.63 1.55 1.63 1.71 11.36%
P/EPS 8.27 9.35 9.40 8.41 7.50 7.94 8.67 -3.09%
EY 12.09 10.69 10.64 11.89 13.34 12.60 11.54 3.14%
DY 4.56 0.00 0.00 3.97 2.74 3.90 0.00 -
P/NAPS 0.61 0.63 0.53 0.53 0.52 0.56 0.60 1.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 02/05/13 26/02/13 23/11/12 29/08/12 26/04/12 -
Price 2.45 1.68 1.50 1.59 1.42 1.52 1.59 -
P/RPS 2.74 1.95 1.80 1.72 1.51 1.61 1.66 39.62%
P/EPS 11.26 8.59 9.28 8.86 7.29 7.83 8.40 21.55%
EY 8.88 11.64 10.78 11.29 13.71 12.76 11.90 -17.71%
DY 3.35 0.00 0.00 3.77 2.82 3.95 0.00 -
P/NAPS 0.83 0.57 0.52 0.56 0.50 0.55 0.58 26.96%

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