[SURIA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 142.01%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 71,522 263,330 190,129 122,129 58,980 262,545 199,537 -49.57%
PBT 20,350 78,518 63,048 39,848 15,976 70,101 56,693 -49.52%
Tax -5,388 -20,766 -16,866 -11,957 -4,439 -19,168 -15,126 -49.78%
NP 14,962 57,752 46,182 27,891 11,537 50,933 41,567 -49.43%
-
NP to SH 15,032 57,581 46,237 27,712 11,451 50,854 41,373 -49.11%
-
Tax Rate 26.48% 26.45% 26.75% 30.01% 27.79% 27.34% 26.68% -
Total Cost 56,560 205,578 143,947 94,238 47,443 211,612 157,970 -49.60%
-
Net Worth 853,383 794,739 837,715 828,111 811,848 800,401 799,466 4.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 17,422 17,424 - - 16,999 8,499 -
Div Payout % - 30.26% 37.69% - - 33.43% 20.54% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 853,383 794,739 837,715 828,111 811,848 800,401 799,466 4.45%
NOSH 283,328 283,289 283,328 283,328 283,328 283,328 283,328 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.92% 21.93% 24.29% 22.84% 19.56% 19.40% 20.83% -
ROE 1.76% 7.25% 5.52% 3.35% 1.41% 6.35% 5.18% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.24 92.95 67.11 43.11 20.82 92.66 70.43 -49.57%
EPS 5.31 20.32 16.32 9.78 4.04 17.95 14.60 -49.07%
DPS 0.00 6.15 6.15 0.00 0.00 6.00 3.00 -
NAPS 3.012 2.8054 2.9567 2.9228 2.8654 2.825 2.8217 4.45%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.68 76.15 54.98 35.32 17.06 75.92 57.70 -49.57%
EPS 4.35 16.65 13.37 8.01 3.31 14.71 11.96 -49.07%
DPS 0.00 5.04 5.04 0.00 0.00 4.92 2.46 -
NAPS 2.4677 2.2981 2.4224 2.3946 2.3476 2.3145 2.3118 4.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.44 2.65 1.80 1.83 1.52 1.51 1.46 -
P/RPS 9.67 2.85 2.68 4.25 7.30 1.63 2.07 179.71%
P/EPS 45.99 13.04 11.03 18.71 37.61 8.41 10.00 176.80%
EY 2.17 7.67 9.07 5.34 2.66 11.89 10.00 -63.92%
DY 0.00 2.32 3.42 0.00 0.00 3.97 2.05 -
P/NAPS 0.81 0.94 0.61 0.63 0.53 0.53 0.52 34.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 25/11/13 30/08/13 02/05/13 26/02/13 23/11/12 -
Price 2.57 2.41 2.45 1.68 1.50 1.59 1.42 -
P/RPS 10.18 2.59 3.65 3.90 7.21 1.72 2.02 194.23%
P/EPS 48.44 11.86 15.01 17.18 37.11 8.86 9.72 192.04%
EY 2.06 8.43 6.66 5.82 2.69 11.29 10.28 -65.78%
DY 0.00 2.55 2.51 0.00 0.00 3.77 2.11 -
P/NAPS 0.85 0.86 0.83 0.57 0.52 0.56 0.50 42.48%

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