[SURIA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.46%
YoY- -10.37%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 275,872 263,330 253,137 251,216 253,631 262,545 272,752 0.76%
PBT 82,892 78,518 76,456 71,890 67,569 70,101 75,311 6.60%
Tax -21,715 -20,766 -20,908 -20,710 -18,694 -19,168 -21,103 1.92%
NP 61,177 57,752 55,548 51,180 48,875 50,933 54,208 8.40%
-
NP to SH 61,162 57,581 55,718 51,080 48,900 50,854 54,079 8.55%
-
Tax Rate 26.20% 26.45% 27.35% 28.81% 27.67% 27.34% 28.02% -
Total Cost 214,695 205,578 197,589 200,036 204,756 211,612 218,544 -1.17%
-
Net Worth 853,383 794,523 837,715 828,111 811,848 800,401 799,466 4.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 8,496 8,496 25,924 8,499 16,999 16,999 17,008 -37.07%
Div Payout % 13.89% 14.76% 46.53% 16.64% 34.76% 33.43% 31.45% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 853,383 794,523 837,715 828,111 811,848 800,401 799,466 4.45%
NOSH 283,328 283,328 283,328 283,328 283,328 283,328 283,328 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 22.18% 21.93% 21.94% 20.37% 19.27% 19.40% 19.87% -
ROE 7.17% 7.25% 6.65% 6.17% 6.02% 6.35% 6.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 97.37 92.98 89.34 88.67 89.52 92.66 96.27 0.76%
EPS 21.59 20.33 19.67 18.03 17.26 17.95 19.09 8.55%
DPS 3.00 3.00 9.15 3.00 6.00 6.00 6.00 -37.03%
NAPS 3.012 2.8054 2.9567 2.9228 2.8654 2.825 2.8217 4.45%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 79.77 76.15 73.20 72.64 73.34 75.92 78.87 0.76%
EPS 17.69 16.65 16.11 14.77 14.14 14.71 15.64 8.56%
DPS 2.46 2.46 7.50 2.46 4.92 4.92 4.92 -37.03%
NAPS 2.4677 2.2975 2.4224 2.3946 2.3476 2.3145 2.3118 4.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.44 2.65 1.80 1.83 1.52 1.51 1.46 -
P/RPS 2.51 2.85 2.01 2.06 1.70 1.63 1.52 39.75%
P/EPS 11.30 13.03 9.15 10.15 8.81 8.41 7.65 29.73%
EY 8.85 7.67 10.93 9.85 11.35 11.89 13.07 -22.90%
DY 1.23 1.13 5.08 1.64 3.95 3.97 4.11 -55.29%
P/NAPS 0.81 0.94 0.61 0.63 0.53 0.53 0.52 34.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 25/11/13 30/08/13 02/05/13 26/02/13 23/11/12 -
Price 2.57 2.41 2.45 1.68 1.50 1.59 1.42 -
P/RPS 2.64 2.59 2.74 1.89 1.68 1.72 1.48 47.13%
P/EPS 11.91 11.85 12.46 9.32 8.69 8.86 7.44 36.88%
EY 8.40 8.44 8.03 10.73 11.51 11.29 13.44 -26.92%
DY 1.17 1.24 3.73 1.79 4.00 3.77 4.23 -57.58%
P/NAPS 0.85 0.86 0.83 0.57 0.52 0.56 0.50 42.48%

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