[SURIA] QoQ Cumulative 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- 66.85%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 139,837 71,522 263,330 190,129 122,129 58,980 262,545 -34.36%
PBT 42,422 20,350 78,518 63,048 39,848 15,976 70,101 -28.52%
Tax -11,551 -5,388 -20,766 -16,866 -11,957 -4,439 -19,168 -28.72%
NP 30,871 14,962 57,752 46,182 27,891 11,537 50,933 -28.44%
-
NP to SH 30,933 15,032 57,581 46,237 27,712 11,451 50,854 -28.27%
-
Tax Rate 27.23% 26.48% 26.45% 26.75% 30.01% 27.79% 27.34% -
Total Cost 108,966 56,560 205,578 143,947 94,238 47,443 211,612 -35.83%
-
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 17,424 - - 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 3.56% 1.76% 7.25% 5.52% 3.35% 1.41% 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 49.36 25.24 92.95 67.11 43.11 20.82 92.66 -34.36%
EPS 10.92 5.31 20.32 16.32 9.78 4.04 17.95 -28.26%
DPS 0.00 0.00 6.15 6.15 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 40.44 20.68 76.15 54.98 35.32 17.06 75.92 -34.36%
EPS 8.94 4.35 16.65 13.37 8.01 3.31 14.71 -28.31%
DPS 0.00 0.00 5.04 5.04 0.00 0.00 4.92 -
NAPS 2.5134 2.4677 2.2981 2.4224 2.3946 2.3476 2.3145 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 5.84 9.67 2.85 2.68 4.25 7.30 1.63 134.69%
P/EPS 26.38 45.99 13.04 11.03 18.71 37.61 8.41 114.73%
EY 3.79 2.17 7.67 9.07 5.34 2.66 11.89 -53.43%
DY 0.00 0.00 2.32 3.42 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 5.23 10.18 2.59 3.65 3.90 7.21 1.72 110.31%
P/EPS 23.63 48.44 11.86 15.01 17.18 37.11 8.86 92.66%
EY 4.23 2.06 8.43 6.66 5.82 2.69 11.29 -48.12%
DY 0.00 0.00 2.55 2.51 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