[SURIA] QoQ 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- 20.78%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 73,201 68,000 63,149 58,980 63,008 66,079 65,564 7.60%
PBT 15,470 23,200 23,872 15,976 13,408 18,634 19,551 -14.41%
Tax -3,900 -4,909 -7,518 -4,439 -4,042 -4,711 -5,502 -20.45%
NP 11,570 18,291 16,354 11,537 9,366 13,923 14,049 -12.10%
-
NP to SH 11,344 18,525 16,261 11,451 9,481 13,887 14,081 -13.38%
-
Tax Rate 25.21% 21.16% 31.49% 27.79% 30.15% 25.28% 28.14% -
Total Cost 61,631 49,709 46,795 47,443 53,642 52,156 51,515 12.65%
-
Net Worth 794,523 837,715 828,111 811,848 800,401 799,466 785,583 0.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,496 17,424 - - 8,499 - 8,499 -0.02%
Div Payout % 74.90% 94.06% - - 89.65% - 60.36% -
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 794,523 837,715 828,111 811,848 800,401 799,466 785,583 0.75%
NOSH 283,212 283,328 283,328 283,328 283,328 283,328 283,328 -0.02%
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 15.81% 26.90% 25.90% 19.56% 14.86% 21.07% 21.43% -
ROE 1.43% 2.21% 1.96% 1.41% 1.18% 1.74% 1.79% -
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 25.85 24.00 22.29 20.82 22.24 23.32 23.14 7.64%
EPS 4.00 6.54 5.74 4.04 3.35 4.90 4.97 -13.44%
DPS 3.00 6.15 0.00 0.00 3.00 0.00 3.00 0.00%
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 21.17 19.66 18.26 17.05 18.22 19.11 18.96 7.60%
EPS 3.28 5.36 4.70 3.31 2.74 4.02 4.07 -13.36%
DPS 2.46 5.04 0.00 0.00 2.46 0.00 2.46 0.00%
NAPS 2.2973 2.4222 2.3945 2.3474 2.3143 2.3116 2.2715 0.75%
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 10.25 7.50 8.21 7.30 6.79 6.26 6.65 33.32%
P/EPS 66.16 27.53 31.89 37.61 45.12 29.79 30.99 65.57%
EY 1.51 3.63 3.14 2.66 2.22 3.36 3.23 -39.68%
DY 1.13 3.42 0.00 0.00 1.99 0.00 1.95 -30.42%
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 9.32 10.21 7.54 7.21 7.15 6.09 6.57 26.17%
P/EPS 60.17 37.47 29.27 37.11 47.52 28.97 30.58 56.82%
EY 1.66 2.67 3.42 2.69 2.10 3.45 3.27 -36.28%
DY 1.24 2.51 0.00 0.00 1.89 0.00 1.97 -26.49%
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