[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.18%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 362,258 61,791 273,138 202,192 139,837 71,522 263,330 23.76%
PBT 118,868 18,009 72,810 62,797 42,422 20,350 78,518 31.94%
Tax -15,000 -4,633 -20,691 -17,265 -11,551 -5,388 -20,766 -19.54%
NP 103,868 13,376 52,119 45,532 30,871 14,962 57,752 48.05%
-
NP to SH 103,985 13,399 52,108 45,526 30,933 15,032 57,581 48.45%
-
Tax Rate 12.62% 25.73% 28.42% 27.49% 27.23% 26.48% 26.45% -
Total Cost 258,390 48,415 221,019 156,660 108,966 56,560 205,578 16.51%
-
Net Worth 952,265 861,685 848,279 872,451 869,193 853,383 794,739 12.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 19,832 8,499 - - 17,422 -
Div Payout % - - 38.06% 18.67% - - 30.26% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 952,265 861,685 848,279 872,451 869,193 853,383 794,739 12.84%
NOSH 283,328 283,328 283,326 283,328 283,328 283,328 283,289 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 28.67% 21.65% 19.08% 22.52% 22.08% 20.92% 21.93% -
ROE 10.92% 1.55% 6.14% 5.22% 3.56% 1.76% 7.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 127.86 21.81 96.40 71.36 49.36 25.24 92.95 23.75%
EPS 36.70 4.73 18.39 16.07 10.92 5.31 20.32 48.46%
DPS 0.00 0.00 7.00 3.00 0.00 0.00 6.15 -
NAPS 3.361 3.0413 2.994 3.0793 3.0678 3.012 2.8054 12.83%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 104.75 17.87 78.98 58.47 40.44 20.68 76.15 23.75%
EPS 30.07 3.87 15.07 13.16 8.94 4.35 16.65 48.46%
DPS 0.00 0.00 5.74 2.46 0.00 0.00 5.04 -
NAPS 2.7536 2.4917 2.4529 2.5228 2.5134 2.4677 2.2981 12.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.33 2.34 2.36 2.65 2.88 2.44 2.65 -
P/RPS 1.82 10.73 2.45 3.71 5.84 9.67 2.85 -25.90%
P/EPS 6.35 49.48 12.83 16.49 26.38 45.99 13.04 -38.18%
EY 15.75 2.02 7.79 6.06 3.79 2.17 7.67 61.76%
DY 0.00 0.00 2.97 1.13 0.00 0.00 2.32 -
P/NAPS 0.69 0.77 0.79 0.86 0.94 0.81 0.94 -18.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 18/11/14 25/08/14 29/05/14 28/02/14 -
Price 2.00 2.33 2.29 2.58 2.58 2.57 2.41 -
P/RPS 1.56 10.68 2.38 3.62 5.23 10.18 2.59 -28.74%
P/EPS 5.45 49.27 12.45 16.06 23.63 48.44 11.86 -40.53%
EY 18.35 2.03 8.03 6.23 4.23 2.06 8.43 68.19%
DY 0.00 0.00 3.06 1.16 0.00 0.00 2.55 -
P/NAPS 0.60 0.77 0.76 0.84 0.84 0.85 0.86 -21.38%

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