[SURIA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.35%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 244,258 235,920 262,545 266,049 266,916 271,576 276,006 -7.83%
PBT 79,696 63,904 70,101 75,590 76,118 74,032 74,352 4.74%
Tax -23,914 -17,756 -19,168 -20,168 -20,830 -19,652 -20,737 9.97%
NP 55,782 46,148 50,933 55,422 55,288 54,380 53,615 2.67%
-
NP to SH 55,424 45,804 50,854 55,164 54,972 53,620 53,568 2.29%
-
Tax Rate 30.01% 27.79% 27.34% 26.68% 27.37% 26.55% 27.89% -
Total Cost 188,476 189,772 211,612 210,626 211,628 217,196 222,391 -10.45%
-
Net Worth 828,111 811,848 800,401 799,466 785,583 780,210 766,467 5.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 16,999 11,333 16,999 - 16,996 -
Div Payout % - - 33.43% 20.54% 30.92% - 31.73% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 828,111 811,848 800,401 799,466 785,583 780,210 766,467 5.29%
NOSH 283,328 283,328 283,328 283,328 283,328 283,403 283,278 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 22.84% 19.56% 19.40% 20.83% 20.71% 20.02% 19.43% -
ROE 6.69% 5.64% 6.35% 6.90% 7.00% 6.87% 6.99% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.21 83.27 92.66 93.90 94.21 95.83 97.43 -7.83%
EPS 19.56 16.16 17.95 19.47 19.40 18.92 18.91 2.28%
DPS 0.00 0.00 6.00 4.00 6.00 0.00 6.00 -
NAPS 2.9228 2.8654 2.825 2.8217 2.7727 2.753 2.7057 5.28%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.63 68.22 75.92 76.93 77.18 78.53 79.81 -7.83%
EPS 16.03 13.25 14.71 15.95 15.90 15.51 15.49 2.31%
DPS 0.00 0.00 4.92 3.28 4.92 0.00 4.91 -
NAPS 2.3946 2.3476 2.3145 2.3118 2.2716 2.2561 2.2164 5.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.83 1.52 1.51 1.46 1.54 1.64 1.58 -
P/RPS 2.12 1.83 1.63 1.55 1.63 1.71 1.62 19.66%
P/EPS 9.35 9.40 8.41 7.50 7.94 8.67 8.36 7.75%
EY 10.69 10.64 11.89 13.34 12.60 11.54 11.97 -7.26%
DY 0.00 0.00 3.97 2.74 3.90 0.00 3.80 -
P/NAPS 0.63 0.53 0.53 0.52 0.56 0.60 0.58 5.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 02/05/13 26/02/13 23/11/12 29/08/12 26/04/12 29/02/12 -
Price 1.68 1.50 1.59 1.42 1.52 1.59 1.80 -
P/RPS 1.95 1.80 1.72 1.51 1.61 1.66 1.85 3.57%
P/EPS 8.59 9.28 8.86 7.29 7.83 8.40 9.52 -6.62%
EY 11.64 10.78 11.29 13.71 12.76 11.90 10.51 7.05%
DY 0.00 0.00 3.77 2.82 3.95 0.00 3.33 -
P/NAPS 0.57 0.52 0.56 0.50 0.55 0.58 0.67 -10.22%

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