[SURIA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.88%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 724,516 247,164 273,138 269,589 279,674 286,088 263,330 96.71%
PBT 237,736 72,036 72,810 83,729 84,844 81,400 78,518 109.71%
Tax -30,000 -18,532 -20,691 -23,020 -23,102 -21,552 -20,766 27.88%
NP 207,736 53,504 52,119 60,709 61,742 59,848 57,752 135.31%
-
NP to SH 207,970 53,596 52,108 60,701 61,866 60,128 57,581 135.95%
-
Tax Rate 12.62% 25.73% 28.42% 27.49% 27.23% 26.48% 26.45% -
Total Cost 516,780 193,660 221,019 208,880 217,932 226,240 205,578 85.19%
-
Net Worth 952,265 861,685 848,279 872,451 869,193 853,383 794,739 12.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 19,832 11,333 - - 17,422 -
Div Payout % - - 38.06% 18.67% - - 30.26% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 952,265 861,685 848,279 872,451 869,193 853,383 794,739 12.84%
NOSH 283,328 283,328 283,326 283,328 283,328 283,328 283,289 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 28.67% 21.65% 19.08% 22.52% 22.08% 20.92% 21.93% -
ROE 21.84% 6.22% 6.14% 6.96% 7.12% 7.05% 7.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 255.72 87.24 96.40 95.15 98.71 100.97 92.95 96.70%
EPS 73.40 18.92 18.39 21.43 21.84 21.24 20.32 135.97%
DPS 0.00 0.00 7.00 4.00 0.00 0.00 6.15 -
NAPS 3.361 3.0413 2.994 3.0793 3.0678 3.012 2.8054 12.83%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 209.49 71.47 78.98 77.95 80.87 82.72 76.14 96.71%
EPS 60.13 15.50 15.07 17.55 17.89 17.39 16.65 135.94%
DPS 0.00 0.00 5.73 3.28 0.00 0.00 5.04 -
NAPS 2.7534 2.4915 2.4528 2.5227 2.5132 2.4675 2.298 12.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.33 2.34 2.36 2.65 2.88 2.44 2.65 -
P/RPS 0.91 2.68 2.45 2.79 2.92 2.42 2.85 -53.38%
P/EPS 3.17 12.37 12.83 12.37 13.19 11.50 13.04 -61.14%
EY 31.50 8.08 7.79 8.08 7.58 8.70 7.67 157.11%
DY 0.00 0.00 2.97 1.51 0.00 0.00 2.32 -
P/NAPS 0.69 0.77 0.79 0.86 0.94 0.81 0.94 -18.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 18/11/14 25/08/14 29/05/14 28/02/14 -
Price 2.00 2.33 2.29 2.58 2.58 2.57 2.41 -
P/RPS 0.78 2.67 2.38 2.71 2.61 2.55 2.59 -55.16%
P/EPS 2.72 12.32 12.45 12.04 11.82 12.11 11.86 -62.63%
EY 36.70 8.12 8.03 8.30 8.46 8.26 8.43 167.33%
DY 0.00 0.00 3.06 1.55 0.00 0.00 2.55 -
P/NAPS 0.60 0.77 0.76 0.84 0.84 0.85 0.86 -21.38%

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