[SURIA] QoQ Cumulative 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- 22.92%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 190,129 122,129 58,980 262,545 199,537 133,458 67,894 98.55%
PBT 63,048 39,848 15,976 70,101 56,693 38,059 18,508 126.23%
Tax -16,866 -11,957 -4,439 -19,168 -15,126 -10,415 -4,913 127.39%
NP 46,182 27,891 11,537 50,933 41,567 27,644 13,595 125.80%
-
NP to SH 46,237 27,712 11,451 50,854 41,373 27,486 13,405 128.11%
-
Tax Rate 26.75% 30.01% 27.79% 27.34% 26.68% 27.37% 26.55% -
Total Cost 143,947 94,238 47,443 211,612 157,970 105,814 54,299 91.43%
-
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 17,424 - - 16,999 8,499 8,499 - -
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 5.52% 3.35% 1.41% 6.35% 5.18% 3.50% 1.72% -
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 67.11 43.11 20.82 92.66 70.43 47.10 23.96 98.57%
EPS 16.32 9.78 4.04 17.95 14.60 9.70 4.73 128.16%
DPS 6.15 0.00 0.00 6.00 3.00 3.00 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 54.98 35.31 17.05 75.91 57.70 38.59 19.63 98.57%
EPS 13.37 8.01 3.31 14.70 11.96 7.95 3.88 127.96%
DPS 5.04 0.00 0.00 4.92 2.46 2.46 0.00 -
NAPS 2.4222 2.3945 2.3474 2.3143 2.3116 2.2715 2.256 4.84%
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 2.68 4.25 7.30 1.63 2.07 3.27 6.85 -46.47%
P/EPS 11.03 18.71 37.61 8.41 10.00 15.87 34.67 -53.36%
EY 9.07 5.34 2.66 11.89 10.00 6.30 2.88 114.70%
DY 3.42 0.00 0.00 3.97 2.05 1.95 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 3.65 3.90 7.21 1.72 2.02 3.23 6.64 -32.87%
P/EPS 15.01 17.18 37.11 8.86 9.72 15.67 33.62 -41.55%
EY 6.66 5.82 2.69 11.29 10.28 6.38 2.97 71.23%
DY 2.51 0.00 0.00 3.77 2.11 1.97 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