[SURIA] QoQ Cumulative 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- 24.53%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 202,192 139,837 71,522 263,330 190,129 122,129 58,980 127.18%
PBT 62,797 42,422 20,350 78,518 63,048 39,848 15,976 148.85%
Tax -17,265 -11,551 -5,388 -20,766 -16,866 -11,957 -4,439 147.11%
NP 45,532 30,871 14,962 57,752 46,182 27,891 11,537 149.52%
-
NP to SH 45,526 30,933 15,032 57,581 46,237 27,712 11,451 150.75%
-
Tax Rate 27.49% 27.23% 26.48% 26.45% 26.75% 30.01% 27.79% -
Total Cost 156,660 108,966 56,560 205,578 143,947 94,238 47,443 121.58%
-
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 8,499 - - 17,422 17,424 - - -
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 5.22% 3.56% 1.76% 7.25% 5.52% 3.35% 1.41% -
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 71.36 49.36 25.24 92.95 67.11 43.11 20.82 127.15%
EPS 16.07 10.92 5.31 20.32 16.32 9.78 4.04 150.83%
DPS 3.00 0.00 0.00 6.15 6.15 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 58.47 40.44 20.68 76.15 54.98 35.32 17.06 127.14%
EPS 13.16 8.94 4.35 16.65 13.37 8.01 3.31 150.75%
DPS 2.46 0.00 0.00 5.04 5.04 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 3.71 5.84 9.67 2.85 2.68 4.25 7.30 -36.28%
P/EPS 16.49 26.38 45.99 13.04 11.03 18.71 37.61 -42.25%
EY 6.06 3.79 2.17 7.67 9.07 5.34 2.66 73.05%
DY 1.13 0.00 0.00 2.32 3.42 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 3.62 5.23 10.18 2.59 3.65 3.90 7.21 -36.80%
P/EPS 16.06 23.63 48.44 11.86 15.01 17.18 37.11 -42.75%
EY 6.23 4.23 2.06 8.43 6.66 5.82 2.69 74.95%
DY 1.16 0.00 0.00 2.55 2.51 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