[SURIA] YoY Cumulative 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- 105.04%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 362,258 139,837 122,129 133,458 128,815 122,070 114,517 21.14%
PBT 118,868 42,422 39,848 38,059 32,967 38,195 21,473 32.98%
Tax -15,000 -11,551 -11,957 -10,415 -8,793 -275 -509 75.70%
NP 103,868 30,871 27,891 27,644 24,174 37,920 20,964 30.55%
-
NP to SH 103,985 30,933 27,712 27,486 24,062 37,831 20,761 30.78%
-
Tax Rate 12.62% 27.23% 30.01% 27.37% 26.67% 0.72% 2.37% -
Total Cost 258,390 108,966 94,238 105,814 104,641 84,150 93,553 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 - - - 8,499 8,502 7,790 - -
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 10.92% 3.56% 3.35% 3.50% 3.23% 5.34% 3.20% -
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 127.86 49.36 43.11 47.10 45.45 43.09 40.43 21.14%
EPS 36.70 10.92 9.78 9.70 8.49 13.35 7.33 30.77%
DPS 0.00 0.00 0.00 3.00 3.00 2.75 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 104.75 40.43 35.31 38.59 37.25 35.30 33.11 21.15%
EPS 30.07 8.94 8.01 7.95 6.96 10.94 6.00 30.80%
DPS 0.00 0.00 0.00 2.46 2.46 2.25 0.00 -
NAPS 2.7534 2.5132 2.3945 2.2715 2.1566 2.0503 1.8739 6.62%
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 1.82 5.84 4.25 3.27 3.89 3.27 2.94 -7.67%
P/EPS 6.35 26.38 18.71 15.87 20.85 10.56 16.23 -14.47%
EY 15.75 3.79 5.34 6.30 4.80 9.47 6.16 16.92%
DY 0.00 0.00 0.00 1.95 1.69 1.95 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 1.56 5.23 3.90 3.23 3.52 3.71 3.04 -10.51%
P/EPS 5.45 23.63 17.18 15.67 18.85 11.98 16.78 -17.08%
EY 18.35 4.23 5.82 6.38 5.31 8.35 5.96 20.60%
DY 0.00 0.00 0.00 1.97 1.87 1.72 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