[SURIA] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 42.01%
YoY- 15.48%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 71,522 73,201 68,000 63,149 58,980 63,008 66,079 5.42%
PBT 20,350 15,470 23,200 23,872 15,976 13,408 18,634 6.05%
Tax -5,388 -3,900 -4,909 -7,518 -4,439 -4,042 -4,711 9.37%
NP 14,962 11,570 18,291 16,354 11,537 9,366 13,923 4.91%
-
NP to SH 15,032 11,344 18,525 16,261 11,451 9,481 13,887 5.42%
-
Tax Rate 26.48% 25.21% 21.16% 31.49% 27.79% 30.15% 25.28% -
Total Cost 56,560 61,631 49,709 46,795 47,443 53,642 52,156 5.55%
-
Net Worth 853,383 794,523 837,715 828,111 811,848 800,401 799,466 4.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 8,496 17,424 - - 8,499 - -
Div Payout % - 74.90% 94.06% - - 89.65% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 853,383 794,523 837,715 828,111 811,848 800,401 799,466 4.45%
NOSH 283,328 283,212 283,328 283,328 283,328 283,328 283,328 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.92% 15.81% 26.90% 25.90% 19.56% 14.86% 21.07% -
ROE 1.76% 1.43% 2.21% 1.96% 1.41% 1.18% 1.74% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.24 25.85 24.00 22.29 20.82 22.24 23.32 5.42%
EPS 5.31 4.00 6.54 5.74 4.04 3.35 4.90 5.50%
DPS 0.00 3.00 6.15 0.00 0.00 3.00 0.00 -
NAPS 3.012 2.8054 2.9567 2.9228 2.8654 2.825 2.8217 4.45%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.68 21.17 19.66 18.26 17.05 18.22 19.11 5.40%
EPS 4.35 3.28 5.36 4.70 3.31 2.74 4.02 5.40%
DPS 0.00 2.46 5.04 0.00 0.00 2.46 0.00 -
NAPS 2.4675 2.2973 2.4222 2.3945 2.3474 2.3143 2.3116 4.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.44 2.65 1.80 1.83 1.52 1.51 1.46 -
P/RPS 9.67 10.25 7.50 8.21 7.30 6.79 6.26 33.66%
P/EPS 45.99 66.16 27.53 31.89 37.61 45.12 29.79 33.61%
EY 2.17 1.51 3.63 3.14 2.66 2.22 3.36 -25.30%
DY 0.00 1.13 3.42 0.00 0.00 1.99 0.00 -
P/NAPS 0.81 0.94 0.61 0.63 0.53 0.53 0.52 34.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 25/11/13 30/08/13 02/05/13 26/02/13 23/11/12 -
Price 2.57 2.41 2.45 1.68 1.50 1.59 1.42 -
P/RPS 10.18 9.32 10.21 7.54 7.21 7.15 6.09 40.89%
P/EPS 48.44 60.17 37.47 29.27 37.11 47.52 28.97 40.92%
EY 2.06 1.66 2.67 3.42 2.69 2.10 3.45 -29.11%
DY 0.00 1.24 2.51 0.00 0.00 1.89 0.00 -
P/NAPS 0.85 0.86 0.83 0.57 0.52 0.56 0.50 42.48%

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