[SURIA] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.5%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 61,791 71,522 58,980 67,894 62,677 59,660 53,558 2.41%
PBT 18,009 20,350 15,976 18,508 14,768 18,829 8,911 12.43%
Tax -4,633 -5,388 -4,439 -4,913 -3,928 -78 -310 56.91%
NP 13,376 14,962 11,537 13,595 10,840 18,751 8,601 7.63%
-
NP to SH 13,399 15,032 11,451 13,405 10,696 18,718 8,469 7.94%
-
Tax Rate 25.73% 26.48% 27.79% 26.55% 26.60% 0.41% 3.48% -
Total Cost 48,415 56,560 47,443 54,299 51,837 40,909 44,957 1.24%
-
Net Worth 861,685 853,383 811,848 780,210 739,778 698,476 642,199 5.01%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 861,685 853,383 811,848 780,210 739,778 698,476 642,199 5.01%
NOSH 283,328 283,328 283,328 283,403 282,962 283,403 283,244 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 21.65% 20.92% 19.56% 20.02% 17.30% 31.43% 16.06% -
ROE 1.55% 1.76% 1.41% 1.72% 1.45% 2.68% 1.32% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.81 25.24 20.82 23.96 22.15 21.05 18.91 2.40%
EPS 4.73 5.31 4.04 4.73 3.78 6.61 2.99 7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0413 3.012 2.8654 2.753 2.6144 2.4646 2.2673 5.01%
Adjusted Per Share Value based on latest NOSH - 283,403
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.87 20.68 17.06 19.63 18.12 17.25 15.49 2.40%
EPS 3.87 4.35 3.31 3.88 3.09 5.41 2.45 7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4917 2.4677 2.3476 2.2561 2.1392 2.0198 1.857 5.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.34 2.44 1.52 1.64 2.03 1.56 0.74 -
P/RPS 10.73 9.67 7.30 6.85 9.16 7.41 3.91 18.31%
P/EPS 49.48 45.99 37.61 34.67 53.70 23.62 24.75 12.23%
EY 2.02 2.17 2.66 2.88 1.86 4.23 4.04 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.53 0.60 0.78 0.63 0.33 15.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 02/05/13 26/04/12 18/05/11 26/05/10 08/05/09 -
Price 2.33 2.57 1.50 1.59 1.99 1.29 1.29 -
P/RPS 10.68 10.18 7.21 6.64 8.98 6.13 6.82 7.75%
P/EPS 49.27 48.44 37.11 33.62 52.65 19.53 43.14 2.23%
EY 2.03 2.06 2.69 2.97 1.90 5.12 2.32 -2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.52 0.58 0.76 0.52 0.57 5.13%

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