[SURIA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -38.76%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 62,355 68,315 71,522 73,201 68,000 63,149 58,980 3.77%
PBT 20,375 22,072 20,350 15,470 23,200 23,872 15,976 17.58%
Tax -5,714 -6,163 -5,388 -3,900 -4,909 -7,518 -4,439 18.31%
NP 14,661 15,909 14,962 11,570 18,291 16,354 11,537 17.30%
-
NP to SH 14,593 15,901 15,032 11,344 18,525 16,261 11,451 17.52%
-
Tax Rate 28.04% 27.92% 26.48% 25.21% 21.16% 31.49% 27.79% -
Total Cost 47,694 52,406 56,560 61,631 49,709 46,795 47,443 0.35%
-
Net Worth 872,451 869,193 853,383 794,523 837,715 828,111 811,848 4.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,499 - - 8,496 17,424 - - -
Div Payout % 58.25% - - 74.90% 94.06% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 872,451 869,193 853,383 794,523 837,715 828,111 811,848 4.91%
NOSH 283,328 283,328 283,328 283,212 283,328 283,328 283,328 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.51% 23.29% 20.92% 15.81% 26.90% 25.90% 19.56% -
ROE 1.67% 1.83% 1.76% 1.43% 2.21% 1.96% 1.41% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.01 24.11 25.24 25.85 24.00 22.29 20.82 3.77%
EPS 5.15 5.61 5.31 4.00 6.54 5.74 4.04 17.54%
DPS 3.00 0.00 0.00 3.00 6.15 0.00 0.00 -
NAPS 3.0793 3.0678 3.012 2.8054 2.9567 2.9228 2.8654 4.91%
Adjusted Per Share Value based on latest NOSH - 283,212
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.03 19.75 20.68 21.17 19.66 18.26 17.05 3.79%
EPS 4.22 4.60 4.35 3.28 5.36 4.70 3.31 17.55%
DPS 2.46 0.00 0.00 2.46 5.04 0.00 0.00 -
NAPS 2.5227 2.5132 2.4675 2.2973 2.4222 2.3945 2.3474 4.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.65 2.88 2.44 2.65 1.80 1.83 1.52 -
P/RPS 12.04 11.94 9.67 10.25 7.50 8.21 7.30 39.55%
P/EPS 51.45 51.32 45.99 66.16 27.53 31.89 37.61 23.20%
EY 1.94 1.95 2.17 1.51 3.63 3.14 2.66 -18.96%
DY 1.13 0.00 0.00 1.13 3.42 0.00 0.00 -
P/NAPS 0.86 0.94 0.81 0.94 0.61 0.63 0.53 38.04%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 25/08/14 29/05/14 28/02/14 25/11/13 30/08/13 02/05/13 -
Price 2.58 2.58 2.57 2.41 2.45 1.68 1.50 -
P/RPS 11.72 10.70 10.18 9.32 10.21 7.54 7.21 38.20%
P/EPS 50.09 45.97 48.44 60.17 37.47 29.27 37.11 22.11%
EY 2.00 2.18 2.06 1.66 2.67 3.42 2.69 -17.91%
DY 1.16 0.00 0.00 1.24 2.51 0.00 0.00 -
P/NAPS 0.84 0.84 0.85 0.86 0.83 0.57 0.52 37.63%

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