[SURIA] YoY Annualized Quarter 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- -9.93%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 238,664 247,164 286,088 235,920 271,576 250,708 238,640 0.00%
PBT 85,804 72,036 81,400 63,904 74,032 59,072 75,316 2.19%
Tax -21,800 -18,532 -21,552 -17,756 -19,652 -15,712 -312 102.81%
NP 64,004 53,504 59,848 46,148 54,380 43,360 75,004 -2.60%
-
NP to SH 64,004 53,596 60,128 45,804 53,620 42,784 74,872 -2.57%
-
Tax Rate 25.41% 25.73% 26.48% 27.79% 26.55% 26.60% 0.41% -
Total Cost 174,660 193,660 226,240 189,772 217,196 207,348 163,636 1.09%
-
Net Worth 985,012 861,685 853,383 811,848 780,210 739,778 698,476 5.89%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 985,012 861,685 853,383 811,848 780,210 739,778 698,476 5.89%
NOSH 288,183 283,328 283,328 283,328 283,403 282,962 283,403 0.27%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 26.82% 21.65% 20.92% 19.56% 20.02% 17.30% 31.43% -
ROE 6.50% 6.22% 7.05% 5.64% 6.87% 5.78% 10.72% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 82.82 87.24 100.97 83.27 95.83 88.60 84.20 -0.27%
EPS 22.20 18.92 21.24 16.16 18.92 15.12 26.44 -2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.418 3.0413 3.012 2.8654 2.753 2.6144 2.4646 5.59%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 69.01 71.47 82.73 68.22 78.53 72.50 69.01 0.00%
EPS 18.51 15.50 17.39 13.25 15.51 12.37 21.65 -2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8483 2.4917 2.4677 2.3476 2.2561 2.1392 2.0198 5.89%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.28 2.34 2.44 1.52 1.64 2.03 1.56 -
P/RPS 2.75 2.68 2.42 1.83 1.71 2.29 1.85 6.82%
P/EPS 10.27 12.37 11.50 9.40 8.67 13.43 5.90 9.66%
EY 9.74 8.08 8.70 10.64 11.54 7.45 16.94 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.81 0.53 0.60 0.78 0.63 1.03%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 02/05/13 26/04/12 18/05/11 26/05/10 -
Price 2.24 2.33 2.57 1.50 1.59 1.99 1.29 -
P/RPS 2.70 2.67 2.55 1.80 1.66 2.25 1.53 9.91%
P/EPS 10.09 12.32 12.11 9.28 8.40 13.16 4.88 12.85%
EY 9.91 8.12 8.26 10.78 11.90 7.60 20.48 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.85 0.52 0.58 0.76 0.52 4.04%

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