[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -73.89%
YoY- 31.27%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 273,138 202,192 139,837 71,522 263,330 190,129 122,129 70.76%
PBT 72,810 62,797 42,422 20,350 78,518 63,048 39,848 49.29%
Tax -20,691 -17,265 -11,551 -5,388 -20,766 -16,866 -11,957 43.99%
NP 52,119 45,532 30,871 14,962 57,752 46,182 27,891 51.53%
-
NP to SH 52,108 45,526 30,933 15,032 57,581 46,237 27,712 52.16%
-
Tax Rate 28.42% 27.49% 27.23% 26.48% 26.45% 26.75% 30.01% -
Total Cost 221,019 156,660 108,966 56,560 205,578 143,947 94,238 76.24%
-
Net Worth 848,279 872,451 869,193 853,383 794,739 837,715 828,111 1.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,832 8,499 - - 17,422 17,424 - -
Div Payout % 38.06% 18.67% - - 30.26% 37.69% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 848,279 872,451 869,193 853,383 794,739 837,715 828,111 1.61%
NOSH 283,326 283,328 283,328 283,328 283,289 283,328 283,328 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.08% 22.52% 22.08% 20.92% 21.93% 24.29% 22.84% -
ROE 6.14% 5.22% 3.56% 1.76% 7.25% 5.52% 3.35% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 96.40 71.36 49.36 25.24 92.95 67.11 43.11 70.75%
EPS 18.39 16.07 10.92 5.31 20.32 16.32 9.78 52.17%
DPS 7.00 3.00 0.00 0.00 6.15 6.15 0.00 -
NAPS 2.994 3.0793 3.0678 3.012 2.8054 2.9567 2.9228 1.61%
Adjusted Per Share Value based on latest NOSH - 283,328
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 78.98 58.47 40.44 20.68 76.15 54.98 35.32 70.75%
EPS 15.07 13.16 8.94 4.35 16.65 13.37 8.01 52.22%
DPS 5.74 2.46 0.00 0.00 5.04 5.04 0.00 -
NAPS 2.4529 2.5228 2.5134 2.4677 2.2981 2.4224 2.3946 1.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.36 2.65 2.88 2.44 2.65 1.80 1.83 -
P/RPS 2.45 3.71 5.84 9.67 2.85 2.68 4.25 -30.66%
P/EPS 12.83 16.49 26.38 45.99 13.04 11.03 18.71 -22.18%
EY 7.79 6.06 3.79 2.17 7.67 9.07 5.34 28.53%
DY 2.97 1.13 0.00 0.00 2.32 3.42 0.00 -
P/NAPS 0.79 0.86 0.94 0.81 0.94 0.61 0.63 16.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 25/08/14 29/05/14 28/02/14 25/11/13 30/08/13 -
Price 2.29 2.58 2.58 2.57 2.41 2.45 1.68 -
P/RPS 2.38 3.62 5.23 10.18 2.59 3.65 3.90 -27.98%
P/EPS 12.45 16.06 23.63 48.44 11.86 15.01 17.18 -19.27%
EY 8.03 6.23 4.23 2.06 8.43 6.66 5.82 23.86%
DY 3.06 1.16 0.00 0.00 2.55 2.51 0.00 -
P/NAPS 0.76 0.84 0.84 0.85 0.86 0.83 0.57 21.07%

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