[SURIA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.1%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 247,164 286,088 235,920 271,576 250,708 238,640 214,232 2.41%
PBT 72,036 81,400 63,904 74,032 59,072 75,316 35,644 12.43%
Tax -18,532 -21,552 -17,756 -19,652 -15,712 -312 -1,240 56.91%
NP 53,504 59,848 46,148 54,380 43,360 75,004 34,404 7.63%
-
NP to SH 53,596 60,128 45,804 53,620 42,784 74,872 33,876 7.94%
-
Tax Rate 25.73% 26.48% 27.79% 26.55% 26.60% 0.41% 3.48% -
Total Cost 193,660 226,240 189,772 217,196 207,348 163,636 179,828 1.24%
-
Net Worth 861,685 853,383 811,848 780,210 739,778 698,476 642,199 5.01%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 861,685 853,383 811,848 780,210 739,778 698,476 642,199 5.01%
NOSH 283,328 283,328 283,328 283,403 282,962 283,403 283,244 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 21.65% 20.92% 19.56% 20.02% 17.30% 31.43% 16.06% -
ROE 6.22% 7.05% 5.64% 6.87% 5.78% 10.72% 5.27% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 87.24 100.97 83.27 95.83 88.60 84.20 75.64 2.40%
EPS 18.92 21.24 16.16 18.92 15.12 26.44 11.96 7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0413 3.012 2.8654 2.753 2.6144 2.4646 2.2673 5.01%
Adjusted Per Share Value based on latest NOSH - 283,403
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 71.47 82.73 68.22 78.53 72.50 69.01 61.95 2.40%
EPS 15.50 17.39 13.25 15.51 12.37 21.65 9.80 7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4917 2.4677 2.3476 2.2561 2.1392 2.0198 1.857 5.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.34 2.44 1.52 1.64 2.03 1.56 0.74 -
P/RPS 2.68 2.42 1.83 1.71 2.29 1.85 0.98 18.24%
P/EPS 12.37 11.50 9.40 8.67 13.43 5.90 6.19 12.22%
EY 8.08 8.70 10.64 11.54 7.45 16.94 16.16 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.53 0.60 0.78 0.63 0.33 15.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 02/05/13 26/04/12 18/05/11 26/05/10 08/05/09 -
Price 2.33 2.57 1.50 1.59 1.99 1.29 1.29 -
P/RPS 2.67 2.55 1.80 1.66 2.25 1.53 1.71 7.70%
P/EPS 12.32 12.11 9.28 8.40 13.16 4.88 10.79 2.23%
EY 8.12 8.26 10.78 11.90 7.60 20.48 9.27 -2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.52 0.58 0.76 0.52 0.57 5.13%

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