[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
02-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -77.48%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 263,330 190,129 122,129 58,980 262,545 199,537 133,458 57.12%
PBT 78,518 63,048 39,848 15,976 70,101 56,693 38,059 61.84%
Tax -20,766 -16,866 -11,957 -4,439 -19,168 -15,126 -10,415 58.21%
NP 57,752 46,182 27,891 11,537 50,933 41,567 27,644 63.20%
-
NP to SH 57,581 46,237 27,712 11,451 50,854 41,373 27,486 63.50%
-
Tax Rate 26.45% 26.75% 30.01% 27.79% 27.34% 26.68% 27.37% -
Total Cost 205,578 143,947 94,238 47,443 211,612 157,970 105,814 55.51%
-
Net Worth 794,739 837,715 828,111 811,848 800,401 799,466 785,583 0.77%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 17,422 17,424 - - 16,999 8,499 8,499 61.15%
Div Payout % 30.26% 37.69% - - 33.43% 20.54% 30.92% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 794,739 837,715 828,111 811,848 800,401 799,466 785,583 0.77%
NOSH 283,289 283,328 283,328 283,328 283,328 283,328 283,328 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.93% 24.29% 22.84% 19.56% 19.40% 20.83% 20.71% -
ROE 7.25% 5.52% 3.35% 1.41% 6.35% 5.18% 3.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 92.95 67.11 43.11 20.82 92.66 70.43 47.10 57.13%
EPS 20.32 16.32 9.78 4.04 17.95 14.60 9.70 63.49%
DPS 6.15 6.15 0.00 0.00 6.00 3.00 3.00 61.16%
NAPS 2.8054 2.9567 2.9228 2.8654 2.825 2.8217 2.7727 0.78%
Adjusted Per Share Value based on latest NOSH - 283,328
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.14 54.98 35.31 17.05 75.91 57.70 38.59 57.11%
EPS 16.65 13.37 8.01 3.31 14.70 11.96 7.95 63.47%
DPS 5.04 5.04 0.00 0.00 4.92 2.46 2.46 61.10%
NAPS 2.298 2.4222 2.3945 2.3474 2.3143 2.3116 2.2715 0.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.65 1.80 1.83 1.52 1.51 1.46 1.54 -
P/RPS 2.85 2.68 4.25 7.30 1.63 2.07 3.27 -8.73%
P/EPS 13.04 11.03 18.71 37.61 8.41 10.00 15.87 -12.24%
EY 7.67 9.07 5.34 2.66 11.89 10.00 6.30 13.97%
DY 2.32 3.42 0.00 0.00 3.97 2.05 1.95 12.24%
P/NAPS 0.94 0.61 0.63 0.53 0.53 0.52 0.56 41.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 30/08/13 02/05/13 26/02/13 23/11/12 29/08/12 -
Price 2.41 2.45 1.68 1.50 1.59 1.42 1.52 -
P/RPS 2.59 3.65 3.90 7.21 1.72 2.02 3.23 -13.65%
P/EPS 11.86 15.01 17.18 37.11 8.86 9.72 15.67 -16.90%
EY 8.43 6.66 5.82 2.69 11.29 10.28 6.38 20.35%
DY 2.55 2.51 0.00 0.00 3.77 2.11 1.97 18.71%
P/NAPS 0.86 0.83 0.57 0.52 0.56 0.50 0.55 34.60%

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