[SURIA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
02-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.84%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 486,335 263,407 275,872 253,631 281,223 257,983 250,899 11.65%
PBT 151,690 70,469 82,892 67,569 78,092 71,501 69,822 13.79%
Tax -23,348 -19,936 -21,715 -18,694 -21,722 -23,084 -2,954 41.09%
NP 128,342 50,533 61,177 48,875 56,370 48,417 66,868 11.46%
-
NP to SH 128,691 50,475 61,162 48,900 56,277 47,976 66,375 11.65%
-
Tax Rate 15.39% 28.29% 26.20% 27.67% 27.82% 32.28% 4.23% -
Total Cost 357,993 212,874 214,695 204,756 224,853 209,566 184,031 11.71%
-
Net Worth 985,012 861,530 853,383 811,848 780,210 739,778 698,476 5.89%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 19,992 16,994 8,496 16,999 17,003 13,511 12,043 8.80%
Div Payout % 15.54% 33.67% 13.89% 34.76% 30.21% 28.16% 18.14% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 985,012 861,530 853,383 811,848 780,210 739,778 698,476 5.89%
NOSH 288,183 283,328 283,328 283,328 283,403 282,962 283,403 0.27%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 26.39% 19.18% 22.18% 19.27% 20.04% 18.77% 26.65% -
ROE 13.06% 5.86% 7.17% 6.02% 7.21% 6.49% 9.50% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 168.76 92.99 97.37 89.52 99.23 91.17 88.53 11.34%
EPS 44.66 17.82 21.59 17.26 19.86 16.95 23.42 11.34%
DPS 7.00 6.00 3.00 6.00 6.00 4.75 4.25 8.66%
NAPS 3.418 3.0413 3.012 2.8654 2.753 2.6144 2.4646 5.59%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 140.62 76.16 79.77 73.34 81.31 74.59 72.55 11.64%
EPS 37.21 14.59 17.68 14.14 16.27 13.87 19.19 11.65%
DPS 5.78 4.91 2.46 4.92 4.92 3.91 3.48 8.81%
NAPS 2.8481 2.4911 2.4675 2.3474 2.256 2.139 2.0196 5.89%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.28 2.34 2.44 1.52 1.64 2.03 1.56 -
P/RPS 1.35 2.52 2.51 1.70 1.65 2.23 1.76 -4.32%
P/EPS 5.11 13.13 11.30 8.81 8.26 11.97 6.66 -4.31%
EY 19.59 7.61 8.85 11.35 12.11 8.35 15.01 4.53%
DY 3.07 2.56 1.23 3.95 3.66 2.34 2.72 2.03%
P/NAPS 0.67 0.77 0.81 0.53 0.60 0.78 0.63 1.03%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 02/05/13 26/04/12 18/05/11 26/05/10 -
Price 2.24 2.33 2.57 1.50 1.59 1.99 1.29 -
P/RPS 1.33 2.51 2.64 1.68 1.60 2.18 1.46 -1.54%
P/EPS 5.02 13.08 11.91 8.69 8.01 11.74 5.51 -1.53%
EY 19.94 7.65 8.40 11.51 12.49 8.52 18.16 1.56%
DY 3.13 2.58 1.17 4.00 3.77 2.39 3.29 -0.82%
P/NAPS 0.66 0.77 0.85 0.52 0.58 0.76 0.52 4.04%

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