[SURIA] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.38%
YoY- -17.34%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 63,149 58,980 63,008 66,079 65,564 67,894 73,215 -9.39%
PBT 23,872 15,976 13,408 18,634 19,551 18,508 18,618 18.04%
Tax -7,518 -4,439 -4,042 -4,711 -5,502 -4,913 -5,977 16.53%
NP 16,354 11,537 9,366 13,923 14,049 13,595 12,641 18.74%
-
NP to SH 16,261 11,451 9,481 13,887 14,081 13,405 12,706 17.89%
-
Tax Rate 31.49% 27.79% 30.15% 25.28% 28.14% 26.55% 32.10% -
Total Cost 46,795 47,443 53,642 52,156 51,515 54,299 60,574 -15.82%
-
Net Worth 828,111 811,848 800,401 799,466 785,583 780,210 767,379 5.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 8,499 - 8,499 - 8,508 -
Div Payout % - - 89.65% - 60.36% - 66.96% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 828,111 811,848 800,401 799,466 785,583 780,210 767,379 5.21%
NOSH 283,328 283,328 283,328 283,328 283,328 283,403 283,616 -0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 25.90% 19.56% 14.86% 21.07% 21.43% 20.02% 17.27% -
ROE 1.96% 1.41% 1.18% 1.74% 1.79% 1.72% 1.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.29 20.82 22.24 23.32 23.14 23.96 25.81 -9.32%
EPS 5.74 4.04 3.35 4.90 4.97 4.73 4.48 17.98%
DPS 0.00 0.00 3.00 0.00 3.00 0.00 3.00 -
NAPS 2.9228 2.8654 2.825 2.8217 2.7727 2.753 2.7057 5.28%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.26 17.06 18.22 19.11 18.96 19.63 21.17 -9.39%
EPS 4.70 3.31 2.74 4.02 4.07 3.88 3.67 17.94%
DPS 0.00 0.00 2.46 0.00 2.46 0.00 2.46 -
NAPS 2.3946 2.3476 2.3145 2.3118 2.2716 2.2561 2.219 5.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.83 1.52 1.51 1.46 1.54 1.64 1.58 -
P/RPS 8.21 7.30 6.79 6.26 6.65 6.85 6.12 21.65%
P/EPS 31.89 37.61 45.12 29.79 30.99 34.67 35.27 -6.50%
EY 3.14 2.66 2.22 3.36 3.23 2.88 2.84 6.93%
DY 0.00 0.00 1.99 0.00 1.95 0.00 1.90 -
P/NAPS 0.63 0.53 0.53 0.52 0.56 0.60 0.58 5.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 02/05/13 26/02/13 23/11/12 29/08/12 26/04/12 29/02/12 -
Price 1.68 1.50 1.59 1.42 1.52 1.59 1.80 -
P/RPS 7.54 7.21 7.15 6.09 6.57 6.64 6.97 5.38%
P/EPS 29.27 37.11 47.52 28.97 30.58 33.62 40.18 -19.05%
EY 3.42 2.69 2.10 3.45 3.27 2.97 2.49 23.58%
DY 0.00 0.00 1.89 0.00 1.97 0.00 1.67 -
P/NAPS 0.57 0.52 0.56 0.50 0.55 0.58 0.67 -10.22%

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