[SURIA] QoQ TTM 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- -6.47%
YoY- 2.07%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 495,559 263,407 273,138 275,393 281,038 275,872 263,330 52.60%
PBT 149,256 70,469 72,810 78,267 81,092 82,892 78,518 53.63%
Tax -24,140 -19,936 -20,691 -21,165 -20,360 -21,715 -20,766 10.58%
NP 125,116 50,533 52,119 57,102 60,732 61,177 57,752 67.66%
-
NP to SH 125,160 50,475 52,108 56,870 60,802 61,162 57,581 68.03%
-
Tax Rate 16.17% 28.29% 28.42% 27.04% 25.11% 26.20% 26.45% -
Total Cost 370,443 212,874 221,019 218,291 220,306 214,695 205,578 48.23%
-
Net Worth 952,328 861,530 847,756 872,451 869,193 853,383 794,523 12.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 16,994 16,994 16,994 16,996 8,496 8,496 8,496 58.95%
Div Payout % 13.58% 33.67% 32.61% 29.89% 13.97% 13.89% 14.76% -
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 952,328 861,530 847,756 872,451 869,193 853,383 794,523 12.87%
NOSH 283,328 283,328 283,328 283,328 283,328 283,328 283,328 0.00%
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 25.25% 19.18% 19.08% 20.73% 21.61% 22.18% 21.93% -
ROE 13.14% 5.86% 6.15% 6.52% 7.00% 7.17% 7.25% -
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 174.89 92.99 96.46 97.20 99.19 97.37 92.98 52.55%
EPS 44.17 17.82 18.40 20.07 21.46 21.59 20.33 67.98%
DPS 6.00 6.00 6.00 6.00 3.00 3.00 3.00 58.94%
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 143.30 76.17 78.98 79.63 81.27 79.77 76.15 52.59%
EPS 36.19 14.60 15.07 16.44 17.58 17.69 16.65 68.03%
DPS 4.91 4.91 4.91 4.91 2.46 2.46 2.46 58.72%
NAPS 2.7538 2.4913 2.4514 2.5228 2.5134 2.4677 2.2975 12.87%
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 1.33 2.52 2.45 2.73 2.90 2.51 2.85 -39.91%
P/EPS 5.27 13.13 12.82 13.20 13.42 11.30 13.03 -45.40%
EY 18.96 7.61 7.80 7.57 7.45 8.85 7.67 83.12%
DY 2.58 2.56 2.54 2.26 1.04 1.23 1.13 73.65%
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 1.14 2.51 2.37 2.65 2.60 2.64 2.59 -42.22%
P/EPS 4.53 13.08 12.44 12.85 12.02 11.91 11.85 -47.41%
EY 22.09 7.65 8.04 7.78 8.32 8.40 8.44 90.25%
DY 3.00 2.58 2.62 2.33 1.16 1.17 1.24 80.51%
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