[SURIA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.6%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 269,589 279,674 286,088 263,330 253,505 244,258 235,920 9.29%
PBT 83,729 84,844 81,400 78,518 84,064 79,696 63,904 19.71%
Tax -23,020 -23,102 -21,552 -20,766 -22,488 -23,914 -17,756 18.87%
NP 60,709 61,742 59,848 57,752 61,576 55,782 46,148 20.04%
-
NP to SH 60,701 61,866 60,128 57,581 61,649 55,424 45,804 20.62%
-
Tax Rate 27.49% 27.23% 26.48% 26.45% 26.75% 30.01% 27.79% -
Total Cost 208,880 217,932 226,240 205,578 191,929 188,476 189,772 6.59%
-
Net Worth 872,451 869,193 853,383 794,739 837,715 828,111 811,848 4.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 11,333 - - 17,422 23,232 - - -
Div Payout % 18.67% - - 30.26% 37.69% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 872,451 869,193 853,383 794,739 837,715 828,111 811,848 4.91%
NOSH 283,328 283,328 283,328 283,289 283,328 283,328 283,328 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 22.52% 22.08% 20.92% 21.93% 24.29% 22.84% 19.56% -
ROE 6.96% 7.12% 7.05% 7.25% 7.36% 6.69% 5.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 95.15 98.71 100.97 92.95 89.47 86.21 83.27 9.28%
EPS 21.43 21.84 21.24 20.32 21.76 19.56 16.16 20.68%
DPS 4.00 0.00 0.00 6.15 8.20 0.00 0.00 -
NAPS 3.0793 3.0678 3.012 2.8054 2.9567 2.9228 2.8654 4.91%
Adjusted Per Share Value based on latest NOSH - 283,212
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 77.96 80.87 82.73 76.15 73.31 70.63 68.22 9.29%
EPS 17.55 17.89 17.39 16.65 17.83 16.03 13.25 20.58%
DPS 3.28 0.00 0.00 5.04 6.72 0.00 0.00 -
NAPS 2.5228 2.5134 2.4677 2.2981 2.4224 2.3946 2.3476 4.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.65 2.88 2.44 2.65 1.80 1.83 1.52 -
P/RPS 2.79 2.92 2.42 2.85 2.01 2.12 1.83 32.43%
P/EPS 12.37 13.19 11.50 13.04 8.27 9.35 9.40 20.06%
EY 8.08 7.58 8.70 7.67 12.09 10.69 10.64 -16.74%
DY 1.51 0.00 0.00 2.32 4.56 0.00 0.00 -
P/NAPS 0.86 0.94 0.81 0.94 0.61 0.63 0.53 38.04%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 25/08/14 29/05/14 28/02/14 25/11/13 30/08/13 02/05/13 -
Price 2.58 2.58 2.57 2.41 2.45 1.68 1.50 -
P/RPS 2.71 2.61 2.55 2.59 2.74 1.95 1.80 31.32%
P/EPS 12.04 11.82 12.11 11.86 11.26 8.59 9.28 18.93%
EY 8.30 8.46 8.26 8.43 8.88 11.64 10.78 -15.98%
DY 1.55 0.00 0.00 2.55 3.35 0.00 0.00 -
P/NAPS 0.84 0.84 0.85 0.86 0.83 0.57 0.52 37.63%

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