[SURIA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 66.85%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 180,444 427,424 202,192 190,129 199,537 202,791 186,466 -0.54%
PBT 64,165 139,376 62,797 63,048 56,693 55,734 56,980 1.99%
Tax -18,702 -17,761 -17,265 -16,866 -15,126 -14,760 -314 97.49%
NP 45,463 121,615 45,532 46,182 41,567 40,974 56,666 -3.60%
-
NP to SH 45,463 121,987 45,526 46,237 41,373 40,862 56,700 -3.61%
-
Tax Rate 29.15% 12.74% 27.49% 26.75% 26.68% 26.48% 0.55% -
Total Cost 134,981 305,809 156,660 143,947 157,970 161,817 129,800 0.65%
-
Net Worth 1,002,663 958,923 872,451 837,715 799,466 762,521 727,871 5.47%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 8,499 8,499 17,424 8,499 8,501 7,790 -
Div Payout % - 6.97% 18.67% 37.69% 20.54% 20.80% 13.74% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,002,663 958,923 872,451 837,715 799,466 762,521 727,871 5.47%
NOSH 288,105 283,328 283,328 283,328 283,328 283,370 283,284 0.28%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.20% 28.45% 22.52% 24.29% 20.83% 20.21% 30.39% -
ROE 4.53% 12.72% 5.22% 5.52% 5.18% 5.36% 7.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.63 150.86 71.36 67.11 70.43 71.56 65.82 -0.82%
EPS 15.78 43.06 16.07 16.32 14.60 14.42 20.01 -3.87%
DPS 0.00 3.00 3.00 6.15 3.00 3.00 2.75 -
NAPS 3.4802 3.3845 3.0793 2.9567 2.8217 2.6909 2.5694 5.18%
Adjusted Per Share Value based on latest NOSH - 283,328
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 52.18 123.60 58.47 54.98 57.70 58.64 53.92 -0.54%
EPS 13.15 35.27 13.16 13.37 11.96 11.82 16.40 -3.61%
DPS 0.00 2.46 2.46 5.04 2.46 2.46 2.25 -
NAPS 2.8994 2.7729 2.5228 2.4224 2.3118 2.205 2.1048 5.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.05 2.13 2.65 1.80 1.46 1.42 1.66 -
P/RPS 3.27 1.41 3.71 2.68 2.07 1.98 2.52 4.43%
P/EPS 12.99 4.95 16.49 11.03 10.00 9.85 8.29 7.76%
EY 7.70 20.21 6.06 9.07 10.00 10.15 12.06 -7.19%
DY 0.00 1.41 1.13 3.42 2.05 2.11 1.66 -
P/NAPS 0.59 0.63 0.86 0.61 0.52 0.53 0.65 -1.59%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 18/11/14 25/11/13 23/11/12 15/11/11 15/11/10 -
Price 2.05 2.60 2.58 2.45 1.42 1.64 1.84 -
P/RPS 3.27 1.72 3.62 3.65 2.02 2.29 2.80 2.61%
P/EPS 12.99 6.04 16.06 15.01 9.72 11.37 9.19 5.93%
EY 7.70 16.56 6.23 6.66 10.28 8.79 10.88 -5.59%
DY 0.00 1.15 1.16 2.51 2.11 1.83 1.49 -
P/NAPS 0.59 0.77 0.84 0.83 0.50 0.61 0.72 -3.26%

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