[SURIA] QoQ TTM 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- 6.22%
YoY- 25.08%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 273,138 275,393 281,038 275,872 263,330 253,137 251,216 5.71%
PBT 72,810 78,267 81,092 82,892 78,518 76,456 71,890 0.84%
Tax -20,691 -21,165 -20,360 -21,715 -20,766 -20,908 -20,710 -0.06%
NP 52,119 57,102 60,732 61,177 57,752 55,548 51,180 1.21%
-
NP to SH 52,108 56,870 60,802 61,162 57,581 55,718 51,080 1.33%
-
Tax Rate 28.42% 27.04% 25.11% 26.20% 26.45% 27.35% 28.81% -
Total Cost 221,019 218,291 220,306 214,695 205,578 197,589 200,036 6.85%
-
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 16,994 16,996 8,496 8,496 8,496 25,924 8,499 58.51%
Div Payout % 32.61% 29.89% 13.97% 13.89% 14.76% 46.53% 16.64% -
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 283,328 283,328 283,328 283,328 283,328 283,328 283,328 0.00%
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 19.08% 20.73% 21.61% 22.18% 21.93% 21.94% 20.37% -
ROE 6.15% 6.52% 7.00% 7.17% 7.25% 6.65% 6.17% -
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 96.46 97.20 99.19 97.37 92.98 89.34 88.67 5.75%
EPS 18.40 20.07 21.46 21.59 20.33 19.67 18.03 1.35%
DPS 6.00 6.00 3.00 3.00 3.00 9.15 3.00 58.53%
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 78.98 79.63 81.27 79.77 76.15 73.20 72.64 5.72%
EPS 15.07 16.44 17.58 17.69 16.65 16.11 14.77 1.34%
DPS 4.91 4.91 2.46 2.46 2.46 7.50 2.46 58.32%
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 2.45 2.73 2.90 2.51 2.85 2.01 2.06 12.21%
P/EPS 12.82 13.20 13.42 11.30 13.03 9.15 10.15 16.79%
EY 7.80 7.57 7.45 8.85 7.67 10.93 9.85 -14.37%
DY 2.54 2.26 1.04 1.23 1.13 5.08 1.64 33.75%
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 2.37 2.65 2.60 2.64 2.59 2.74 1.89 16.23%
P/EPS 12.44 12.85 12.02 11.91 11.85 12.46 9.32 21.16%
EY 8.04 7.78 8.32 8.40 8.44 8.03 10.73 -17.45%
DY 2.62 2.33 1.16 1.17 1.24 3.73 1.79 28.82%
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