[SURIA] YoY Annualized Quarter 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- 21.0%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 241,086 724,516 279,674 244,258 266,916 257,630 244,140 -0.20%
PBT 89,044 237,736 84,844 79,696 76,118 65,934 76,390 2.58%
Tax -22,418 -30,000 -23,102 -23,914 -20,830 -17,586 -550 85.40%
NP 66,626 207,736 61,742 55,782 55,288 48,348 75,840 -2.13%
-
NP to SH 66,626 207,970 61,866 55,424 54,972 48,124 75,662 -2.09%
-
Tax Rate 25.18% 12.62% 27.23% 30.01% 27.37% 26.67% 0.72% -
Total Cost 174,460 516,780 217,932 188,476 211,628 209,282 168,300 0.60%
-
Net Worth 990,805 952,265 869,193 828,111 785,583 745,836 709,088 5.72%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 16,999 17,004 15,580 -
Div Payout % - - - - 30.92% 35.34% 20.59% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 990,805 952,265 869,193 828,111 785,583 745,836 709,088 5.72%
NOSH 288,183 283,328 283,328 283,328 283,328 283,415 283,272 0.28%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 27.64% 28.67% 22.08% 22.84% 20.71% 18.77% 31.06% -
ROE 6.72% 21.84% 7.12% 6.69% 7.00% 6.45% 10.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.66 255.72 98.71 86.21 94.21 90.90 86.19 -0.49%
EPS 23.12 73.40 21.84 19.56 19.40 16.98 26.70 -2.36%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 5.50 -
NAPS 3.4381 3.361 3.0678 2.9228 2.7727 2.6316 2.5032 5.42%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 69.71 209.49 80.87 70.63 77.18 74.49 70.59 -0.20%
EPS 19.26 60.13 17.89 16.03 15.89 13.91 21.88 -2.10%
DPS 0.00 0.00 0.00 0.00 4.92 4.92 4.50 -
NAPS 2.8649 2.7534 2.5132 2.3945 2.2715 2.1566 2.0503 5.72%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.04 2.33 2.88 1.83 1.54 1.77 1.41 -
P/RPS 2.44 0.91 2.92 2.12 1.63 1.95 1.64 6.83%
P/EPS 8.82 3.17 13.19 9.35 7.94 10.42 5.28 8.91%
EY 11.33 31.50 7.58 10.69 12.60 9.59 18.94 -8.20%
DY 0.00 0.00 0.00 0.00 3.90 3.39 3.90 -
P/NAPS 0.59 0.69 0.94 0.63 0.56 0.67 0.56 0.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 25/08/14 30/08/13 29/08/12 25/08/11 30/07/10 -
Price 1.99 2.00 2.58 1.68 1.52 1.60 1.60 -
P/RPS 2.38 0.78 2.61 1.95 1.61 1.76 1.86 4.19%
P/EPS 8.61 2.72 11.82 8.59 7.83 9.42 5.99 6.22%
EY 11.62 36.70 8.46 11.64 12.76 10.61 16.69 -5.85%
DY 0.00 0.00 0.00 0.00 3.95 3.75 3.44 -
P/NAPS 0.58 0.60 0.84 0.57 0.55 0.61 0.64 -1.62%

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