[SURIA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.92%
YoY- 33.4%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 68,315 71,522 73,201 68,000 63,149 58,980 63,008 5.55%
PBT 22,072 20,350 15,470 23,200 23,872 15,976 13,408 39.54%
Tax -6,163 -5,388 -3,900 -4,909 -7,518 -4,439 -4,042 32.57%
NP 15,909 14,962 11,570 18,291 16,354 11,537 9,366 42.49%
-
NP to SH 15,901 15,032 11,344 18,525 16,261 11,451 9,481 41.29%
-
Tax Rate 27.92% 26.48% 25.21% 21.16% 31.49% 27.79% 30.15% -
Total Cost 52,406 56,560 61,631 49,709 46,795 47,443 53,642 -1.54%
-
Net Worth 869,193 853,383 794,523 837,715 828,111 811,848 800,401 5.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 8,496 17,424 - - 8,499 -
Div Payout % - - 74.90% 94.06% - - 89.65% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 869,193 853,383 794,523 837,715 828,111 811,848 800,401 5.66%
NOSH 283,328 283,328 283,212 283,328 283,328 283,328 283,328 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 23.29% 20.92% 15.81% 26.90% 25.90% 19.56% 14.86% -
ROE 1.83% 1.76% 1.43% 2.21% 1.96% 1.41% 1.18% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.11 25.24 25.85 24.00 22.29 20.82 22.24 5.54%
EPS 5.61 5.31 4.00 6.54 5.74 4.04 3.35 41.15%
DPS 0.00 0.00 3.00 6.15 0.00 0.00 3.00 -
NAPS 3.0678 3.012 2.8054 2.9567 2.9228 2.8654 2.825 5.66%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.75 20.68 21.17 19.66 18.26 17.05 18.22 5.53%
EPS 4.60 4.35 3.28 5.36 4.70 3.31 2.74 41.38%
DPS 0.00 0.00 2.46 5.04 0.00 0.00 2.46 -
NAPS 2.5132 2.4675 2.2973 2.4222 2.3945 2.3474 2.3143 5.66%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.88 2.44 2.65 1.80 1.83 1.52 1.51 -
P/RPS 11.94 9.67 10.25 7.50 8.21 7.30 6.79 45.83%
P/EPS 51.32 45.99 66.16 27.53 31.89 37.61 45.12 8.98%
EY 1.95 2.17 1.51 3.63 3.14 2.66 2.22 -8.30%
DY 0.00 0.00 1.13 3.42 0.00 0.00 1.99 -
P/NAPS 0.94 0.81 0.94 0.61 0.63 0.53 0.53 46.67%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 28/02/14 25/11/13 30/08/13 02/05/13 26/02/13 -
Price 2.58 2.57 2.41 2.45 1.68 1.50 1.59 -
P/RPS 10.70 10.18 9.32 10.21 7.54 7.21 7.15 30.92%
P/EPS 45.97 48.44 60.17 37.47 29.27 37.11 47.52 -2.19%
EY 2.18 2.06 1.66 2.67 3.42 2.69 2.10 2.53%
DY 0.00 0.00 1.24 2.51 0.00 0.00 1.89 -
P/NAPS 0.84 0.85 0.86 0.83 0.57 0.52 0.56 31.13%

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