[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

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	180,444	427,424	202,192	190,129	199,537	202,791	186,466	-0.54%
YoY %	-57.78%	111.40%	6.34%	-4.71%	-1.60%	8.75%	-	-
Horiz. %	96.77%	229.22%	108.43%	101.96%	107.01%	108.75%	100.00%	-
PBT	64,165	139,376	62,797	63,048	56,693	55,734	56,980	1.99%
YoY %	-53.96%	121.95%	-0.40%	11.21%	1.72%	-2.19%	-	-
Horiz. %	112.61%	244.61%	110.21%	110.65%	99.50%	97.81%	100.00%	-
Tax	-18,702	-17,761	-17,265	-16,866	-15,126	-14,760	-314	97.49%
YoY %	-5.30%	-2.87%	-2.37%	-11.50%	-2.48%	-4,600.64%	-	-
Horiz. %	5,956.05%	5,656.37%	5,498.41%	5,371.34%	4,817.20%	4,700.64%	100.00%	-
NP	45,463	121,615	45,532	46,182	41,567	40,974	56,666	-3.60%
YoY %	-62.62%	167.10%	-1.41%	11.10%	1.45%	-27.69%	-	-
Horiz. %	80.23%	214.62%	80.35%	81.50%	73.35%	72.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,463	121,987	45,526	46,237	41,373	40,862	56,700	-3.61%
YoY %	-62.73%	167.95%	-1.54%	11.76%	1.25%	-27.93%	-	-
Horiz. %	80.18%	215.14%	80.29%	81.55%	72.97%	72.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.15%	12.74%	27.49%	26.75%	26.68%	26.48%	0.55%	-
YoY %	128.81%	-53.66%	2.77%	0.26%	0.76%	4,714.55%	-	-
Horiz. %	5,300.00%	2,316.36%	4,998.18%	4,863.64%	4,850.91%	4,814.55%	100.00%	-
Total Cost	134,981	305,809	156,660	143,947	157,970	161,817	129,800	0.65%
YoY %	-55.86%	95.21%	8.83%	-8.88%	-2.38%	24.67%	-	-
Horiz. %	103.99%	235.60%	120.69%	110.90%	121.70%	124.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,002,663	958,923	872,451	837,715	799,466	762,521	727,871	5.47%
YoY %	4.56%	9.91%	4.15%	4.78%	4.85%	4.76%	-	-
Horiz. %	137.75%	131.74%	119.86%	115.09%	109.84%	104.76%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	-	8,499	8,499	17,424	8,499	8,501	7,790	-
YoY %	-	0.00%	-51.22%	105.01%	-0.02%	9.13%	-	-
Horiz. %	-	109.10%	109.10%	223.67%	109.10%	109.13%	100.00%	-
Div Payout %	-	6.97%	18.67%	37.69%	20.54%	20.80%	13.74%	-
YoY %	-	-62.67%	-50.46%	83.50%	-1.25%	51.38%	-	-
Horiz. %	-	50.73%	135.88%	274.31%	149.49%	151.38%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,002,663	958,923	872,451	837,715	799,466	762,521	727,871	5.47%
YoY %	4.56%	9.91%	4.15%	4.78%	4.85%	4.76%	-	-
Horiz. %	137.75%	131.74%	119.86%	115.09%	109.84%	104.76%	100.00%	-
NOSH	288,105	283,328	283,328	283,328	283,328	283,370	283,284	0.28%
YoY %	1.69%	0.00%	0.00%	0.00%	-0.01%	0.03%	-	-
Horiz. %	101.70%	100.02%	100.02%	100.02%	100.02%	100.03%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	25.20%	28.45%	22.52%	24.29%	20.83%	20.21%	30.39%	-
YoY %	-11.42%	26.33%	-7.29%	16.61%	3.07%	-33.50%	-	-
Horiz. %	82.92%	93.62%	74.10%	79.93%	68.54%	66.50%	100.00%	-
ROE	4.53%	12.72%	5.22%	5.52%	5.18%	5.36%	7.79%	-
YoY %	-64.39%	143.68%	-5.43%	6.56%	-3.36%	-31.19%	-	-
Horiz. %	58.15%	163.29%	67.01%	70.86%	66.50%	68.81%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	62.63	150.86	71.36	67.11	70.43	71.56	65.82	-0.82%
YoY %	-58.48%	111.41%	6.33%	-4.71%	-1.58%	8.72%	-	-
Horiz. %	95.15%	229.20%	108.42%	101.96%	107.00%	108.72%	100.00%	-
EPS	15.78	43.06	16.07	16.32	14.60	14.42	20.01	-3.87%
YoY %	-63.35%	167.95%	-1.53%	11.78%	1.25%	-27.94%	-	-
Horiz. %	78.86%	215.19%	80.31%	81.56%	72.96%	72.06%	100.00%	-
DPS	0.00	3.00	3.00	6.15	3.00	3.00	2.75	-
YoY %	0.00%	0.00%	-51.22%	105.00%	0.00%	9.09%	-	-
Horiz. %	0.00%	109.09%	109.09%	223.64%	109.09%	109.09%	100.00%	-
NAPS	3.4802	3.3845	3.0793	2.9567	2.8217	2.6909	2.5694	5.18%
YoY %	2.83%	9.91%	4.15%	4.78%	4.86%	4.73%	-	-
Horiz. %	135.45%	131.72%	119.85%	115.07%	109.82%	104.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 283,328
RPS	52.18	123.60	58.47	54.98	57.70	58.64	53.92	-0.54%
YoY %	-57.78%	111.39%	6.35%	-4.71%	-1.60%	8.75%	-	-
Horiz. %	96.77%	229.23%	108.44%	101.97%	107.01%	108.75%	100.00%	-
EPS	13.15	35.27	13.16	13.37	11.96	11.82	16.40	-3.61%
YoY %	-62.72%	168.01%	-1.57%	11.79%	1.18%	-27.93%	-	-
Horiz. %	80.18%	215.06%	80.24%	81.52%	72.93%	72.07%	100.00%	-
DPS	0.00	2.46	2.46	5.04	2.46	2.46	2.25	-
YoY %	0.00%	0.00%	-51.19%	104.88%	0.00%	9.33%	-	-
Horiz. %	0.00%	109.33%	109.33%	224.00%	109.33%	109.33%	100.00%	-
NAPS	2.8994	2.7729	2.5228	2.4224	2.3118	2.205	2.1048	5.47%
YoY %	4.56%	9.91%	4.14%	4.78%	4.84%	4.76%	-	-
Horiz. %	137.75%	131.74%	119.86%	115.09%	109.83%	104.76%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	131.91%	-61.99%	38.43%	29.47%	4.55%	-21.43%	-	-
Horiz. %	129.76%	55.95%	147.22%	106.35%	82.14%	78.57%	100.00%	-
P/EPS	12.99	4.95	16.49	11.03	10.00	9.85	8.29	7.76%
YoY %	162.42%	-69.98%	49.50%	10.30%	1.52%	18.82%	-	-
Horiz. %	156.69%	59.71%	198.91%	133.05%	120.63%	118.82%	100.00%	-
EY	7.70	20.21	6.06	9.07	10.00	10.15	12.06	-7.19%
YoY %	-61.90%	233.50%	-33.19%	-9.30%	-1.48%	-15.84%	-	-
Horiz. %	63.85%	167.58%	50.25%	75.21%	82.92%	84.16%	100.00%	-
DY	0.00	1.41	1.13	3.42	2.05	2.11	1.66	-
YoY %	0.00%	24.78%	-66.96%	66.83%	-2.84%	27.11%	-	-
Horiz. %	0.00%	84.94%	68.07%	206.02%	123.49%	127.11%	100.00%	-
P/NAPS	0.59	0.63	0.86	0.61	0.52	0.53	0.65	-1.59%
YoY %	-6.35%	-26.74%	40.98%	17.31%	-1.89%	-18.46%	-	-
Horiz. %	90.77%	96.92%	132.31%	93.85%	80.00%	81.54%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	90.12%	-52.49%	-0.82%	80.69%	-11.79%	-18.21%	-	-
Horiz. %	116.79%	61.43%	129.29%	130.36%	72.14%	81.79%	100.00%	-
P/EPS	12.99	6.04	16.06	15.01	9.72	11.37	9.19	5.93%
YoY %	115.07%	-62.39%	7.00%	54.42%	-14.51%	23.72%	-	-
Horiz. %	141.35%	65.72%	174.76%	163.33%	105.77%	123.72%	100.00%	-
EY	7.70	16.56	6.23	6.66	10.28	8.79	10.88	-5.59%
YoY %	-53.50%	165.81%	-6.46%	-35.21%	16.95%	-19.21%	-	-
Horiz. %	70.77%	152.21%	57.26%	61.21%	94.49%	80.79%	100.00%	-
DY	0.00	1.15	1.16	2.51	2.11	1.83	1.49	-
YoY %	0.00%	-0.86%	-53.78%	18.96%	15.30%	22.82%	-	-
Horiz. %	0.00%	77.18%	77.85%	168.46%	141.61%	122.82%	100.00%	-
P/NAPS	0.59	0.77	0.84	0.83	0.50	0.61	0.72	-3.26%
YoY %	-23.38%	-8.33%	1.20%	66.00%	-18.03%	-15.28%	-	-
Horiz. %	81.94%	106.94%	116.67%	115.28%	69.44%	84.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos