[SURIA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -31.73%
YoY- -25.38%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 68,000 63,149 58,980 63,008 66,079 65,564 67,894 0.10%
PBT 23,200 23,872 15,976 13,408 18,634 19,551 18,508 16.24%
Tax -4,909 -7,518 -4,439 -4,042 -4,711 -5,502 -4,913 -0.05%
NP 18,291 16,354 11,537 9,366 13,923 14,049 13,595 21.85%
-
NP to SH 18,525 16,261 11,451 9,481 13,887 14,081 13,405 24.04%
-
Tax Rate 21.16% 31.49% 27.79% 30.15% 25.28% 28.14% 26.55% -
Total Cost 49,709 46,795 47,443 53,642 52,156 51,515 54,299 -5.71%
-
Net Worth 837,715 828,111 811,848 800,401 799,466 785,583 780,210 4.85%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 17,424 - - 8,499 - 8,499 - -
Div Payout % 94.06% - - 89.65% - 60.36% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 837,715 828,111 811,848 800,401 799,466 785,583 780,210 4.85%
NOSH 283,328 283,328 283,328 283,328 283,328 283,328 283,403 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.90% 25.90% 19.56% 14.86% 21.07% 21.43% 20.02% -
ROE 2.21% 1.96% 1.41% 1.18% 1.74% 1.79% 1.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.00 22.29 20.82 22.24 23.32 23.14 23.96 0.11%
EPS 6.54 5.74 4.04 3.35 4.90 4.97 4.73 24.08%
DPS 6.15 0.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 2.9567 2.9228 2.8654 2.825 2.8217 2.7727 2.753 4.86%
Adjusted Per Share Value based on latest NOSH - 283,328
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.66 18.26 17.06 18.22 19.11 18.96 19.63 0.10%
EPS 5.36 4.70 3.31 2.74 4.02 4.07 3.88 24.01%
DPS 5.04 0.00 0.00 2.46 0.00 2.46 0.00 -
NAPS 2.4224 2.3946 2.3476 2.3145 2.3118 2.2716 2.2561 4.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.80 1.83 1.52 1.51 1.46 1.54 1.64 -
P/RPS 7.50 8.21 7.30 6.79 6.26 6.65 6.85 6.22%
P/EPS 27.53 31.89 37.61 45.12 29.79 30.99 34.67 -14.23%
EY 3.63 3.14 2.66 2.22 3.36 3.23 2.88 16.66%
DY 3.42 0.00 0.00 1.99 0.00 1.95 0.00 -
P/NAPS 0.61 0.63 0.53 0.53 0.52 0.56 0.60 1.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 02/05/13 26/02/13 23/11/12 29/08/12 26/04/12 -
Price 2.45 1.68 1.50 1.59 1.42 1.52 1.59 -
P/RPS 10.21 7.54 7.21 7.15 6.09 6.57 6.64 33.18%
P/EPS 37.47 29.27 37.11 47.52 28.97 30.58 33.62 7.48%
EY 2.67 3.42 2.69 2.10 3.45 3.27 2.97 -6.84%
DY 2.51 0.00 0.00 1.89 0.00 1.97 0.00 -
P/NAPS 0.83 0.57 0.52 0.56 0.50 0.55 0.58 26.96%

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