[SURIA] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

29-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 1.27%

YoY- 34.96%

Quarter Report

Suria _30 06 12 QFS.pdf

Latest QR

Upcoming QR

SURIA's Result

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	495,559	281,038	251,216	280,649	261,711	252,350	258,659	11.43%
YoY %	76.33%	11.87%	-10.49%	7.24%	3.71%	-2.44%	-	-
Horiz. %	191.59%	108.65%	97.12%	108.50%	101.18%	97.56%	100.00%	-
PBT	149,256	81,092	71,890	79,444	70,334	76,626	40,633	24.20%
YoY %	84.06%	12.80%	-9.51%	12.95%	-8.21%	88.58%	-	-
Horiz. %	367.33%	199.57%	176.93%	195.52%	173.10%	188.58%	100.00%	-
Tax	-24,140	-20,360	-20,710	-22,359	-27,752	-2,952	-2,121	49.95%
YoY %	-18.57%	1.69%	7.38%	19.43%	-840.11%	-39.18%	-	-
Horiz. %	1,138.14%	959.92%	976.43%	1,054.17%	1,308.44%	139.18%	100.00%	-
NP	125,116	60,732	51,180	57,085	42,582	73,674	38,512	21.68%
YoY %	106.01%	18.66%	-10.34%	34.06%	-42.20%	91.30%	-	-
Horiz. %	324.88%	157.70%	132.89%	148.23%	110.57%	191.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,160	60,802	51,080	56,992	42,229	73,196	38,132	21.89%
YoY %	105.85%	19.03%	-10.37%	34.96%	-42.31%	91.95%	-	-
Horiz. %	328.23%	159.45%	133.96%	149.46%	110.74%	191.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.17%	25.11%	28.81%	28.14%	39.46%	3.85%	5.22%	-
YoY %	-35.60%	-12.84%	2.38%	-28.69%	924.94%	-26.25%	-	-
Horiz. %	309.77%	481.03%	551.92%	539.08%	755.94%	73.75%	100.00%	-
Total Cost	370,443	220,306	200,036	223,564	219,129	178,676	220,147	9.05%
YoY %	68.15%	10.13%	-10.52%	2.02%	22.64%	-18.84%	-	-
Horiz. %	168.27%	100.07%	90.86%	101.55%	99.54%	81.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	952,328	869,193	828,111	785,583	745,211	708,761	648,077	6.62%
YoY %	9.56%	4.96%	5.41%	5.42%	5.14%	9.36%	-	-
Horiz. %	146.95%	134.12%	127.78%	121.22%	114.99%	109.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	16,994	8,496	8,499	17,008	14,220	13,456	8,472	12.29%
YoY %	100.02%	-0.04%	-50.03%	19.61%	5.68%	58.83%	-	-
Horiz. %	200.59%	100.28%	100.32%	200.76%	167.85%	158.83%	100.00%	-
Div Payout %	13.58%	13.97%	16.64%	29.84%	33.67%	18.38%	22.22%	-
YoY %	-2.79%	-16.05%	-44.24%	-11.38%	83.19%	-17.28%	-	-
Horiz. %	61.12%	62.87%	74.89%	134.29%	151.53%	82.72%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	952,328	869,193	828,111	785,583	745,211	708,761	648,077	6.62%
YoY %	9.56%	4.96%	5.41%	5.42%	5.14%	9.36%	-	-
Horiz. %	146.95%	134.12%	127.78%	121.22%	114.99%	109.36%	100.00%	-
NOSH	283,328	283,328	283,328	283,328	283,177	283,141	283,225	0.00%
YoY %	0.00%	0.00%	0.00%	0.05%	0.01%	-0.03%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	99.98%	99.97%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	25.25%	21.61%	20.37%	20.34%	16.27%	29.20%	14.89%	-
YoY %	16.84%	6.09%	0.15%	25.02%	-44.28%	96.10%	-	-
Horiz. %	169.58%	145.13%	136.80%	136.60%	109.27%	196.10%	100.00%	-
ROE	13.14%	7.00%	6.17%	7.25%	5.67%	10.33%	5.88%	-
YoY %	87.71%	13.45%	-14.90%	27.87%	-45.11%	75.68%	-	-
Horiz. %	223.47%	119.05%	104.93%	123.30%	96.43%	175.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	174.89	99.19	88.67	99.05	92.42	89.12	91.33	11.43%
YoY %	76.32%	11.86%	-10.48%	7.17%	3.70%	-2.42%	-	-
Horiz. %	191.49%	108.61%	97.09%	108.45%	101.19%	97.58%	100.00%	-
EPS	44.17	21.46	18.03	20.12	14.91	25.85	13.46	21.89%
YoY %	105.82%	19.02%	-10.39%	34.94%	-42.32%	92.05%	-	-
Horiz. %	328.16%	159.44%	133.95%	149.48%	110.77%	192.05%	100.00%	-
DPS	6.00	3.00	3.00	6.00	5.00	4.75	3.00	12.24%
YoY %	100.00%	0.00%	-50.00%	20.00%	5.26%	58.33%	-	-
Horiz. %	200.00%	100.00%	100.00%	200.00%	166.67%	158.33%	100.00%	-
NAPS	3.361	3.0678	2.9228	2.7727	2.6316	2.5032	2.2882	6.61%
YoY %	9.56%	4.96%	5.41%	5.36%	5.13%	9.40%	-	-
Horiz. %	146.88%	134.07%	127.73%	121.17%	115.01%	109.40%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 283,328
RPS	143.29	81.26	72.64	81.15	75.67	72.97	74.79	11.43%
YoY %	76.34%	11.87%	-10.49%	7.24%	3.70%	-2.43%	-	-
Horiz. %	191.59%	108.65%	97.13%	108.50%	101.18%	97.57%	100.00%	-
EPS	36.19	17.58	14.77	16.48	12.21	21.16	11.03	21.88%
YoY %	105.86%	19.03%	-10.38%	34.97%	-42.30%	91.84%	-	-
Horiz. %	328.11%	159.38%	133.91%	149.41%	110.70%	191.84%	100.00%	-
DPS	4.91	2.46	2.46	4.92	4.11	3.89	2.45	12.27%
YoY %	99.59%	0.00%	-50.00%	19.71%	5.66%	58.78%	-	-
Horiz. %	200.41%	100.41%	100.41%	200.82%	167.76%	158.78%	100.00%	-
NAPS	2.7536	2.5132	2.3945	2.2715	2.1548	2.0494	1.8739	6.62%
YoY %	9.57%	4.96%	5.41%	5.42%	5.14%	9.37%	-	-
Horiz. %	146.94%	134.12%	127.78%	121.22%	114.99%	109.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.33	2.88	1.83	1.54	1.77	1.41	1.19	-
P/RPS	1.33	2.90	2.06	1.55	1.92	1.58	1.30	0.38%
YoY %	-54.14%	40.78%	32.90%	-19.27%	21.52%	21.54%	-	-
Horiz. %	102.31%	223.08%	158.46%	119.23%	147.69%	121.54%	100.00%	-
P/EPS	5.27	13.42	10.15	7.66	11.87	5.45	8.84	-8.25%
YoY %	-60.73%	32.22%	32.51%	-35.47%	117.80%	-38.35%	-	-
Horiz. %	59.62%	151.81%	114.82%	86.65%	134.28%	61.65%	100.00%	-
EY	18.96	7.45	9.85	13.06	8.43	18.33	11.31	8.98%
YoY %	154.50%	-24.37%	-24.58%	54.92%	-54.01%	62.07%	-	-
Horiz. %	167.64%	65.87%	87.09%	115.47%	74.54%	162.07%	100.00%	-
DY	2.58	1.04	1.64	3.90	2.82	3.37	2.52	0.39%
YoY %	148.08%	-36.59%	-57.95%	38.30%	-16.32%	33.73%	-	-
Horiz. %	102.38%	41.27%	65.08%	154.76%	111.90%	133.73%	100.00%	-
P/NAPS	0.69	0.94	0.63	0.56	0.67	0.56	0.52	4.82%
YoY %	-26.60%	49.21%	12.50%	-16.42%	19.64%	7.69%	-	-
Horiz. %	132.69%	180.77%	121.15%	107.69%	128.85%	107.69%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	25/08/14	30/08/13	29/08/12	25/08/11	30/07/10	17/08/09	-
Price	2.00	2.58	1.68	1.52	1.60	1.60	1.23	-
P/RPS	1.14	2.60	1.89	1.53	1.73	1.80	1.35	-2.77%
YoY %	-56.15%	37.57%	23.53%	-11.56%	-3.89%	33.33%	-	-
Horiz. %	84.44%	192.59%	140.00%	113.33%	128.15%	133.33%	100.00%	-
P/EPS	4.53	12.02	9.32	7.56	10.73	6.19	9.14	-11.03%
YoY %	-62.31%	28.97%	23.28%	-29.54%	73.34%	-32.28%	-	-
Horiz. %	49.56%	131.51%	101.97%	82.71%	117.40%	67.72%	100.00%	-
EY	22.09	8.32	10.73	13.23	9.32	16.16	10.95	12.40%
YoY %	165.50%	-22.46%	-18.90%	41.95%	-42.33%	47.58%	-	-
Horiz. %	201.74%	75.98%	97.99%	120.82%	85.11%	147.58%	100.00%	-
DY	3.00	1.16	1.79	3.95	3.13	2.97	2.44	3.50%
YoY %	158.62%	-35.20%	-54.68%	26.20%	5.39%	21.72%	-	-
Horiz. %	122.95%	47.54%	73.36%	161.89%	128.28%	121.72%	100.00%	-
P/NAPS	0.60	0.84	0.57	0.55	0.61	0.64	0.54	1.77%
YoY %	-28.57%	47.37%	3.64%	-9.84%	-4.69%	18.52%	-	-
Horiz. %	111.11%	155.56%	105.56%	101.85%	112.96%	118.52%	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