[SURIA] QoQ 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- 32.51%
YoY- 31.27%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 70,946 62,355 68,315 71,522 73,201 68,000 63,149 8.04%
PBT 10,013 20,375 22,072 20,350 15,470 23,200 23,872 -43.87%
Tax -3,426 -5,714 -6,163 -5,388 -3,900 -4,909 -7,518 -40.69%
NP 6,587 14,661 15,909 14,962 11,570 18,291 16,354 -45.37%
-
NP to SH 6,582 14,593 15,901 15,032 11,344 18,525 16,261 -45.19%
-
Tax Rate 34.22% 28.04% 27.92% 26.48% 25.21% 21.16% 31.49% -
Total Cost 64,359 47,694 52,406 56,560 61,631 49,709 46,795 23.60%
-
Net Worth 847,756 872,451 869,193 853,383 794,523 837,715 828,111 1.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,494 8,499 - - 8,496 17,424 - -
Div Payout % 129.06% 58.25% - - 74.90% 94.06% - -
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 847,756 872,451 869,193 853,383 794,523 837,715 828,111 1.57%
NOSH 283,151 283,328 283,328 283,328 283,212 283,328 283,328 -0.04%
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 9.28% 23.51% 23.29% 20.92% 15.81% 26.90% 25.90% -
ROE 0.78% 1.67% 1.83% 1.76% 1.43% 2.21% 1.96% -
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 25.06 22.01 24.11 25.24 25.85 24.00 22.29 8.09%
EPS 2.32 5.15 5.61 5.31 4.00 6.54 5.74 -45.24%
DPS 3.00 3.00 0.00 0.00 3.00 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 20.52 18.03 19.75 20.68 21.17 19.66 18.26 8.06%
EPS 1.90 4.22 4.60 4.35 3.28 5.36 4.70 -45.23%
DPS 2.46 2.46 0.00 0.00 2.46 5.04 0.00 -
NAPS 2.4514 2.5228 2.5134 2.4677 2.2975 2.4224 2.3946 1.57%
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 9.42 12.04 11.94 9.67 10.25 7.50 8.21 9.57%
P/EPS 101.53 51.45 51.32 45.99 66.16 27.53 31.89 115.96%
EY 0.98 1.94 1.95 2.17 1.51 3.63 3.14 -53.89%
DY 1.27 1.13 0.00 0.00 1.13 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 9.14 11.72 10.70 10.18 9.32 10.21 7.54 13.64%
P/EPS 98.51 50.09 45.97 48.44 60.17 37.47 29.27 124.08%
EY 1.02 2.00 2.18 2.06 1.66 2.67 3.42 -55.26%
DY 1.31 1.16 0.00 0.00 1.24 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