[SURIA] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.38%
YoY- -17.34%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 65,166 62,355 68,000 66,079 73,976 64,396 64,730 0.11%
PBT 20,508 20,375 23,200 18,634 22,767 18,785 17,267 2.90%
Tax -2,761 -5,714 -4,909 -4,711 -5,967 -39 -637 27.67%
NP 17,747 14,661 18,291 13,923 16,800 18,746 16,630 1.08%
-
NP to SH 18,002 14,593 18,525 13,887 16,800 18,869 16,405 1.55%
-
Tax Rate 13.46% 28.04% 21.16% 25.28% 26.21% 0.21% 3.69% -
Total Cost 47,419 47,694 49,709 52,156 57,176 45,650 48,100 -0.23%
-
Net Worth 958,923 872,451 837,715 799,466 762,346 727,932 664,728 6.29%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,499 8,499 17,424 - - - - -
Div Payout % 47.22% 58.25% 94.06% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 958,923 872,451 837,715 799,466 762,346 727,932 664,728 6.29%
NOSH 283,328 283,328 283,328 283,328 283,305 283,308 283,333 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.23% 23.51% 26.90% 21.07% 22.71% 29.11% 25.69% -
ROE 1.88% 1.67% 2.21% 1.74% 2.20% 2.59% 2.47% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.00 22.01 24.00 23.32 26.11 22.73 22.85 0.10%
EPS 6.35 5.15 6.54 4.90 5.93 6.66 5.79 1.54%
DPS 3.00 3.00 6.15 0.00 0.00 0.00 0.00 -
NAPS 3.3845 3.0793 2.9567 2.8217 2.6909 2.5694 2.3461 6.29%
Adjusted Per Share Value based on latest NOSH - 283,328
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.84 18.03 19.66 19.11 21.39 18.62 18.72 0.10%
EPS 5.21 4.22 5.36 4.02 4.86 5.46 4.74 1.58%
DPS 2.46 2.46 5.04 0.00 0.00 0.00 0.00 -
NAPS 2.7729 2.5228 2.4224 2.3118 2.2045 2.1049 1.9222 6.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.13 2.65 1.80 1.46 1.42 1.66 1.26 -
P/RPS 9.26 12.04 7.50 6.26 5.44 7.30 5.52 9.00%
P/EPS 33.52 51.45 27.53 29.79 23.95 24.92 21.76 7.46%
EY 2.98 1.94 3.63 3.36 4.18 4.01 4.60 -6.97%
DY 1.41 1.13 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 0.61 0.52 0.53 0.65 0.54 2.60%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 25/11/13 23/11/12 15/11/11 15/11/10 19/11/09 -
Price 2.60 2.58 2.45 1.42 1.64 1.84 1.43 -
P/RPS 11.30 11.72 10.21 6.09 6.28 8.10 6.26 10.33%
P/EPS 40.92 50.09 37.47 28.97 27.66 27.63 24.70 8.77%
EY 2.44 2.00 2.67 3.45 3.62 3.62 4.05 -8.09%
DY 1.15 1.16 2.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.83 0.50 0.61 0.72 0.61 3.95%

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