[SURIA] QoQ TTM 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- -3.84%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 263,330 253,137 251,216 253,631 262,545 272,752 280,649 -4.14%
PBT 78,518 76,456 71,890 67,569 70,101 75,311 79,444 -0.77%
Tax -20,766 -20,908 -20,710 -18,694 -19,168 -21,103 -22,359 -4.79%
NP 57,752 55,548 51,180 48,875 50,933 54,208 57,085 0.77%
-
NP to SH 57,581 55,718 51,080 48,900 50,854 54,079 56,992 0.68%
-
Tax Rate 26.45% 27.35% 28.81% 27.67% 27.34% 28.02% 28.14% -
Total Cost 205,578 197,589 200,036 204,756 211,612 218,544 223,564 -5.42%
-
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 25,924 8,499 16,999 16,999 17,008 17,008 -36.96%
Div Payout % 14.76% 46.53% 16.64% 34.76% 33.43% 31.45% 29.84% -
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 283,328 283,328 283,328 283,328 283,328 283,328 283,328 0.00%
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 21.93% 21.94% 20.37% 19.27% 19.40% 19.87% 20.34% -
ROE 7.25% 6.65% 6.17% 6.02% 6.35% 6.76% 7.25% -
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 92.98 89.34 88.67 89.52 92.66 96.27 99.05 -4.11%
EPS 20.33 19.67 18.03 17.26 17.95 19.09 20.12 0.69%
DPS 3.00 9.15 3.00 6.00 6.00 6.00 6.00 -36.92%
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 76.14 73.19 72.64 73.34 75.91 78.87 81.15 -4.14%
EPS 16.65 16.11 14.77 14.14 14.70 15.64 16.48 0.68%
DPS 2.46 7.50 2.46 4.92 4.92 4.92 4.92 -36.92%
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 2.85 2.01 2.06 1.70 1.63 1.52 1.55 49.92%
P/EPS 13.03 9.15 10.15 8.81 8.41 7.65 7.66 42.36%
EY 7.67 10.93 9.85 11.35 11.89 13.07 13.06 -29.80%
DY 1.13 5.08 1.64 3.95 3.97 4.11 3.90 -56.11%
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 2.59 2.74 1.89 1.68 1.72 1.48 1.53 41.90%
P/EPS 11.85 12.46 9.32 8.69 8.86 7.44 7.56 34.82%
EY 8.44 8.03 10.73 11.51 11.29 13.44 13.23 -25.83%
DY 1.24 3.73 1.79 4.00 3.77 4.23 3.95 -53.71%
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