[SURIA] YoY 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- 13.92%
YoY- 33.4%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 59,901 65,166 62,355 68,000 66,079 73,976 64,396 -1.19%
PBT 19,643 20,508 20,375 23,200 18,634 22,767 18,785 0.74%
Tax -7,493 -2,761 -5,714 -4,909 -4,711 -5,967 -39 140.02%
NP 12,150 17,747 14,661 18,291 13,923 16,800 18,746 -6.96%
-
NP to SH 12,150 18,002 14,593 18,525 13,887 16,800 18,869 -7.06%
-
Tax Rate 38.15% 13.46% 28.04% 21.16% 25.28% 26.21% 0.21% -
Total Cost 47,751 47,419 47,694 49,709 52,156 57,176 45,650 0.75%
-
Net Worth 1,002,000 958,923 872,451 837,715 799,466 762,346 727,932 5.46%
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 - - - -
Div Payout % - 47.22% 58.25% 94.06% - - - -
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 1,002,000 958,923 872,451 837,715 799,466 762,346 727,932 5.46%
NOSH 287,914 283,328 283,328 283,328 283,328 283,305 283,308 0.26%
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 20.28% 27.23% 23.51% 26.90% 21.07% 22.71% 29.11% -
ROE 1.21% 1.88% 1.67% 2.21% 1.74% 2.20% 2.59% -
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 20.81 23.00 22.01 24.00 23.32 26.11 22.73 -1.45%
EPS 4.22 6.35 5.15 6.54 4.90 5.93 6.66 -7.31%
DPS 0.00 3.00 3.00 6.15 0.00 0.00 0.00 -
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 17.32 18.84 18.03 19.66 19.11 21.39 18.62 -1.19%
EPS 3.51 5.21 4.22 5.36 4.02 4.86 5.46 -7.09%
DPS 0.00 2.46 2.46 5.04 0.00 0.00 0.00 -
NAPS 2.8975 2.7729 2.5228 2.4224 2.3118 2.2045 2.1049 5.46%
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 9.85 9.26 12.04 7.50 6.26 5.44 7.30 5.11%
P/EPS 48.58 33.52 51.45 27.53 29.79 23.95 24.92 11.75%
EY 2.06 2.98 1.94 3.63 3.36 4.18 4.01 -10.49%
DY 0.00 1.41 1.13 3.42 0.00 0.00 0.00 -
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 9.85 11.30 11.72 10.21 6.09 6.28 8.10 3.31%
P/EPS 48.58 40.92 50.09 37.47 28.97 27.66 27.63 9.85%
EY 2.06 2.44 2.00 2.67 3.45 3.62 3.62 -8.96%
DY 0.00 1.15 1.16 2.51 0.00 0.00 0.00 -
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