[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.98%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 262,545 199,537 133,458 67,894 276,006 202,791 128,815 60.40%
PBT 70,101 56,693 38,059 18,508 74,352 55,734 32,967 64.98%
Tax -19,168 -15,126 -10,415 -4,913 -20,737 -14,760 -8,793 67.72%
NP 50,933 41,567 27,644 13,595 53,615 40,974 24,174 63.97%
-
NP to SH 50,854 41,373 27,486 13,405 53,568 40,862 24,062 64.31%
-
Tax Rate 27.34% 26.68% 27.37% 26.55% 27.89% 26.48% 26.67% -
Total Cost 211,612 157,970 105,814 54,299 222,391 161,817 104,641 59.57%
-
Net Worth 800,401 799,466 785,583 780,210 766,467 762,521 745,836 4.79%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 16,999 8,499 8,499 - 16,996 8,501 8,502 58.37%
Div Payout % 33.43% 20.54% 30.92% - 31.73% 20.80% 35.34% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 800,401 799,466 785,583 780,210 766,467 762,521 745,836 4.79%
NOSH 283,328 283,328 283,328 283,403 283,278 283,370 283,415 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 19.40% 20.83% 20.71% 20.02% 19.43% 20.21% 18.77% -
ROE 6.35% 5.18% 3.50% 1.72% 6.99% 5.36% 3.23% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.66 70.43 47.10 23.96 97.43 71.56 45.45 60.43%
EPS 17.95 14.60 9.70 4.73 18.91 14.42 8.49 64.35%
DPS 6.00 3.00 3.00 0.00 6.00 3.00 3.00 58.40%
NAPS 2.825 2.8217 2.7727 2.753 2.7057 2.6909 2.6316 4.81%
Adjusted Per Share Value based on latest NOSH - 283,403
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.91 57.70 38.59 19.63 79.81 58.64 37.25 60.39%
EPS 14.70 11.96 7.95 3.88 15.49 11.82 6.96 64.24%
DPS 4.92 2.46 2.46 0.00 4.91 2.46 2.46 58.40%
NAPS 2.3143 2.3116 2.2715 2.256 2.2162 2.2048 2.1566 4.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.51 1.46 1.54 1.64 1.58 1.42 1.77 -
P/RPS 1.63 2.07 3.27 6.85 1.62 1.98 3.89 -43.85%
P/EPS 8.41 10.00 15.87 34.67 8.36 9.85 20.85 -45.25%
EY 11.89 10.00 6.30 2.88 11.97 10.15 4.80 82.57%
DY 3.97 2.05 1.95 0.00 3.80 2.11 1.69 76.25%
P/NAPS 0.53 0.52 0.56 0.60 0.58 0.53 0.67 -14.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 29/08/12 26/04/12 29/02/12 15/11/11 25/08/11 -
Price 1.59 1.42 1.52 1.59 1.80 1.64 1.60 -
P/RPS 1.72 2.02 3.23 6.64 1.85 2.29 3.52 -37.82%
P/EPS 8.86 9.72 15.67 33.62 9.52 11.37 18.85 -39.40%
EY 11.29 10.28 6.38 2.97 10.51 8.79 5.31 64.97%
DY 3.77 2.11 1.97 0.00 3.33 1.83 1.87 59.24%
P/NAPS 0.56 0.50 0.55 0.58 0.67 0.61 0.61 -5.51%

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