[SURIA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.96%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 488,460 273,138 263,330 262,545 276,006 254,966 244,797 12.19%
PBT 148,248 72,810 78,518 70,101 74,352 75,562 59,904 16.29%
Tax -22,531 -20,691 -20,766 -19,168 -20,737 -19,234 -3,186 38.52%
NP 125,717 52,119 57,752 50,933 53,615 56,328 56,718 14.17%
-
NP to SH 126,089 52,108 57,581 50,854 53,568 55,998 56,126 14.43%
-
Tax Rate 15.20% 28.42% 26.45% 27.34% 27.89% 25.45% 5.32% -
Total Cost 362,743 221,019 205,578 211,612 222,391 198,638 188,079 11.56%
-
Net Worth 865,238 847,756 794,523 800,401 767,379 729,393 679,899 4.09%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 19,992 16,994 8,496 16,999 17,003 13,511 12,043 8.81%
Div Payout % 15.86% 32.61% 14.76% 33.43% 31.74% 24.13% 21.46% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 865,238 847,756 794,523 800,401 767,379 729,393 679,899 4.09%
NOSH 288,183 283,328 283,328 283,328 283,616 286,250 283,527 0.27%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.74% 19.08% 21.93% 19.40% 19.43% 22.09% 23.17% -
ROE 14.57% 6.15% 7.25% 6.35% 6.98% 7.68% 8.26% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 169.36 96.46 92.98 92.66 97.32 89.07 86.34 11.87%
EPS 43.72 18.40 20.33 17.95 18.89 19.56 19.80 14.10%
DPS 7.00 6.00 3.00 6.00 6.00 4.75 4.25 8.66%
NAPS 3.00 2.994 2.8054 2.825 2.7057 2.5481 2.398 3.80%
Adjusted Per Share Value based on latest NOSH - 283,328
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 141.25 78.98 76.15 75.92 79.81 73.73 70.79 12.19%
EPS 36.46 15.07 16.65 14.71 15.49 16.19 16.23 14.43%
DPS 5.78 4.91 2.46 4.92 4.92 3.91 3.48 8.81%
NAPS 2.502 2.4514 2.2975 2.3145 2.219 2.1092 1.966 4.09%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.34 2.36 2.65 1.51 1.58 1.90 1.43 -
P/RPS 1.38 2.45 2.85 1.63 1.62 2.13 1.66 -3.03%
P/EPS 5.35 12.82 13.03 8.41 8.37 9.71 7.22 -4.87%
EY 18.68 7.80 7.67 11.89 11.95 10.30 13.84 5.12%
DY 2.99 2.54 1.13 3.97 3.80 2.50 2.97 0.11%
P/NAPS 0.78 0.79 0.94 0.53 0.58 0.75 0.60 4.46%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 26/02/13 29/02/12 25/02/11 19/02/10 -
Price 2.30 2.29 2.41 1.59 1.80 2.05 1.43 -
P/RPS 1.36 2.37 2.59 1.72 1.85 2.30 1.66 -3.26%
P/EPS 5.26 12.44 11.85 8.86 9.53 10.48 7.22 -5.13%
EY 19.01 8.04 8.44 11.29 10.49 9.54 13.84 5.42%
DY 3.04 2.62 1.24 3.77 3.33 2.32 2.97 0.38%
P/NAPS 0.77 0.76 0.86 0.56 0.67 0.80 0.60 4.24%

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