[SURIA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -8.23%
YoY- -21.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 300,467 61,791 70,946 62,355 68,315 71,522 73,201 157.02%
PBT 100,859 18,009 10,013 20,375 22,072 20,350 15,470 250.19%
Tax -10,367 -4,633 -3,426 -5,714 -6,163 -5,388 -3,900 92.23%
NP 90,492 13,376 6,587 14,661 15,909 14,962 11,570 295.50%
-
NP to SH 90,586 13,399 6,582 14,593 15,901 15,032 11,344 301.03%
-
Tax Rate 10.28% 25.73% 34.22% 28.04% 27.92% 26.48% 25.21% -
Total Cost 209,975 48,415 64,359 47,694 52,406 56,560 61,631 126.92%
-
Net Worth 952,265 861,685 847,756 872,451 869,193 853,383 794,523 12.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 8,494 8,499 - - 8,496 -
Div Payout % - - 129.06% 58.25% - - 74.90% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 952,265 861,685 847,756 872,451 869,193 853,383 794,523 12.86%
NOSH 283,328 283,328 283,151 283,328 283,328 283,328 283,212 0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 30.12% 21.65% 9.28% 23.51% 23.29% 20.92% 15.81% -
ROE 9.51% 1.55% 0.78% 1.67% 1.83% 1.76% 1.43% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 106.05 21.81 25.06 22.01 24.11 25.24 25.85 156.93%
EPS 31.97 4.73 2.32 5.15 5.61 5.31 4.00 301.27%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 3.00 -
NAPS 3.361 3.0413 2.994 3.0793 3.0678 3.012 2.8054 12.83%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 86.89 17.87 20.52 18.03 19.75 20.68 21.17 157.01%
EPS 26.19 3.87 1.90 4.22 4.60 4.35 3.28 301.01%
DPS 0.00 0.00 2.46 2.46 0.00 0.00 2.46 -
NAPS 2.7536 2.4917 2.4514 2.5228 2.5134 2.4677 2.2975 12.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.33 2.34 2.36 2.65 2.88 2.44 2.65 -
P/RPS 2.20 10.73 9.42 12.04 11.94 9.67 10.25 -64.25%
P/EPS 7.29 49.48 101.53 51.45 51.32 45.99 66.16 -77.10%
EY 13.72 2.02 0.98 1.94 1.95 2.17 1.51 337.19%
DY 0.00 0.00 1.27 1.13 0.00 0.00 1.13 -
P/NAPS 0.69 0.77 0.79 0.86 0.94 0.81 0.94 -18.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 18/11/14 25/08/14 29/05/14 28/02/14 -
Price 2.00 2.33 2.29 2.58 2.58 2.57 2.41 -
P/RPS 1.89 10.68 9.14 11.72 10.70 10.18 9.32 -65.58%
P/EPS 6.26 49.27 98.51 50.09 45.97 48.44 60.17 -77.97%
EY 15.99 2.03 1.02 2.00 2.18 2.06 1.66 354.59%
DY 0.00 0.00 1.31 1.16 0.00 0.00 1.24 -
P/NAPS 0.60 0.77 0.76 0.84 0.84 0.85 0.86 -21.38%

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