[SURIA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.5%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 63,008 66,079 65,564 67,894 73,215 73,976 66,138 -3.16%
PBT 13,408 18,634 19,551 18,508 18,618 22,767 18,199 -18.35%
Tax -4,042 -4,711 -5,502 -4,913 -5,977 -5,967 -4,865 -11.57%
NP 9,366 13,923 14,049 13,595 12,641 16,800 13,334 -20.89%
-
NP to SH 9,481 13,887 14,081 13,405 12,706 16,800 13,366 -20.38%
-
Tax Rate 30.15% 25.28% 28.14% 26.55% 32.10% 26.21% 26.73% -
Total Cost 53,642 52,156 51,515 54,299 60,574 57,176 52,804 1.05%
-
Net Worth 800,401 799,466 785,583 780,210 767,379 762,346 745,211 4.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,499 - 8,499 - 8,508 - 8,495 0.03%
Div Payout % 89.65% - 60.36% - 66.96% - 63.56% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 800,401 799,466 785,583 780,210 767,379 762,346 745,211 4.85%
NOSH 283,328 283,328 283,328 283,403 283,616 283,305 283,177 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.86% 21.07% 21.43% 20.02% 17.27% 22.71% 20.16% -
ROE 1.18% 1.74% 1.79% 1.72% 1.66% 2.20% 1.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.24 23.32 23.14 23.96 25.81 26.11 23.36 -3.20%
EPS 3.35 4.90 4.97 4.73 4.48 5.93 4.72 -20.34%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 3.00 0.00%
NAPS 2.825 2.8217 2.7727 2.753 2.7057 2.6909 2.6316 4.81%
Adjusted Per Share Value based on latest NOSH - 283,403
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.22 19.11 18.96 19.63 21.17 21.39 19.12 -3.14%
EPS 2.74 4.02 4.07 3.88 3.67 4.86 3.87 -20.47%
DPS 2.46 0.00 2.46 0.00 2.46 0.00 2.46 0.00%
NAPS 2.3145 2.3118 2.2716 2.2561 2.219 2.2045 2.1549 4.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.51 1.46 1.54 1.64 1.58 1.42 1.77 -
P/RPS 6.79 6.26 6.65 6.85 6.12 5.44 7.58 -7.04%
P/EPS 45.12 29.79 30.99 34.67 35.27 23.95 37.50 13.06%
EY 2.22 3.36 3.23 2.88 2.84 4.18 2.67 -11.52%
DY 1.99 0.00 1.95 0.00 1.90 0.00 1.69 11.45%
P/NAPS 0.53 0.52 0.56 0.60 0.58 0.53 0.67 -14.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 29/08/12 26/04/12 29/02/12 15/11/11 25/08/11 -
Price 1.59 1.42 1.52 1.59 1.80 1.64 1.60 -
P/RPS 7.15 6.09 6.57 6.64 6.97 6.28 6.85 2.88%
P/EPS 47.52 28.97 30.58 33.62 40.18 27.66 33.90 25.12%
EY 2.10 3.45 3.27 2.97 2.49 3.62 2.95 -20.19%
DY 1.89 0.00 1.97 0.00 1.67 0.00 1.87 0.70%
P/NAPS 0.56 0.50 0.55 0.58 0.67 0.61 0.61 -5.51%

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