[SURIA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.52%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 724,516 279,674 244,258 266,916 257,630 244,140 229,034 21.14%
PBT 237,736 84,844 79,696 76,118 65,934 76,390 42,946 32.98%
Tax -30,000 -23,102 -23,914 -20,830 -17,586 -550 -1,018 75.70%
NP 207,736 61,742 55,782 55,288 48,348 75,840 41,928 30.55%
-
NP to SH 207,970 61,866 55,424 54,972 48,124 75,662 41,522 30.78%
-
Tax Rate 12.62% 27.23% 30.01% 27.37% 26.67% 0.72% 2.37% -
Total Cost 516,780 217,932 188,476 211,628 209,282 168,300 187,106 18.44%
-
Net Worth 952,265 869,193 828,111 785,583 745,836 709,088 648,094 6.62%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 16,999 17,004 15,580 - -
Div Payout % - - - 30.92% 35.34% 20.59% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 952,265 869,193 828,111 785,583 745,836 709,088 648,094 6.62%
NOSH 283,328 283,328 283,328 283,328 283,415 283,272 283,233 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 28.67% 22.08% 22.84% 20.71% 18.77% 31.06% 18.31% -
ROE 21.84% 7.12% 6.69% 7.00% 6.45% 10.67% 6.41% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 255.72 98.71 86.21 94.21 90.90 86.19 80.86 21.14%
EPS 73.40 21.84 19.56 19.40 16.98 26.70 14.66 30.77%
DPS 0.00 0.00 0.00 6.00 6.00 5.50 0.00 -
NAPS 3.361 3.0678 2.9228 2.7727 2.6316 2.5032 2.2882 6.61%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 209.51 80.87 70.63 77.18 74.50 70.60 66.23 21.14%
EPS 60.14 17.89 16.03 15.90 13.92 21.88 12.01 30.78%
DPS 0.00 0.00 0.00 4.92 4.92 4.51 0.00 -
NAPS 2.7536 2.5134 2.3946 2.2716 2.1567 2.0505 1.8741 6.61%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.33 2.88 1.83 1.54 1.77 1.41 1.19 -
P/RPS 0.91 2.92 2.12 1.63 1.95 1.64 1.47 -7.67%
P/EPS 3.17 13.19 9.35 7.94 10.42 5.28 8.12 -14.50%
EY 31.50 7.58 10.69 12.60 9.59 18.94 12.32 16.92%
DY 0.00 0.00 0.00 3.90 3.39 3.90 0.00 -
P/NAPS 0.69 0.94 0.63 0.56 0.67 0.56 0.52 4.82%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 25/08/14 30/08/13 29/08/12 25/08/11 30/07/10 17/08/09 -
Price 2.00 2.58 1.68 1.52 1.60 1.60 1.23 -
P/RPS 0.78 2.61 1.95 1.61 1.76 1.86 1.52 -10.51%
P/EPS 2.72 11.82 8.59 7.83 9.42 5.99 8.39 -17.10%
EY 36.70 8.46 11.64 12.76 10.61 16.69 11.92 20.60%
DY 0.00 0.00 0.00 3.95 3.75 3.44 0.00 -
P/NAPS 0.60 0.84 0.57 0.55 0.61 0.64 0.54 1.77%

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