[SURIA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.35%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 569,898 269,589 253,505 266,049 270,388 248,621 238,996 15.57%
PBT 185,834 83,729 84,064 75,590 74,312 75,973 51,653 23.77%
Tax -23,681 -23,020 -22,488 -20,168 -19,680 -418 -1,528 57.86%
NP 162,153 60,709 61,576 55,422 54,632 75,554 50,125 21.60%
-
NP to SH 162,649 60,701 61,649 55,164 54,482 75,600 49,554 21.89%
-
Tax Rate 12.74% 27.49% 26.75% 26.68% 26.48% 0.55% 2.96% -
Total Cost 407,745 208,880 191,929 210,626 215,756 173,066 188,870 13.67%
-
Net Worth 958,923 872,451 837,715 799,466 762,521 727,871 664,597 6.29%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 11,333 11,333 23,232 11,333 11,334 10,387 - -
Div Payout % 6.97% 18.67% 37.69% 20.54% 20.80% 13.74% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 958,923 872,451 837,715 799,466 762,521 727,871 664,597 6.29%
NOSH 283,328 283,328 283,328 283,328 283,370 283,284 283,277 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 28.45% 22.52% 24.29% 20.83% 20.21% 30.39% 20.97% -
ROE 16.96% 6.96% 7.36% 6.90% 7.15% 10.39% 7.46% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 201.14 95.15 89.47 93.90 95.42 87.76 84.37 15.57%
EPS 57.41 21.43 21.76 19.47 19.23 26.68 17.49 21.89%
DPS 4.00 4.00 8.20 4.00 4.00 3.67 0.00 -
NAPS 3.3845 3.0793 2.9567 2.8217 2.6909 2.5694 2.3461 6.29%
Adjusted Per Share Value based on latest NOSH - 283,328
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 164.80 77.96 73.31 76.93 78.19 71.89 69.11 15.57%
EPS 47.03 17.55 17.83 15.95 15.75 21.86 14.33 21.89%
DPS 3.28 3.28 6.72 3.28 3.28 3.00 0.00 -
NAPS 2.7729 2.5228 2.4224 2.3118 2.205 2.1048 1.9218 6.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.13 2.65 1.80 1.46 1.42 1.66 1.26 -
P/RPS 1.06 2.79 2.01 1.55 1.49 1.89 1.49 -5.51%
P/EPS 3.71 12.37 8.27 7.50 7.39 6.22 7.20 -10.45%
EY 26.95 8.08 12.09 13.34 13.54 16.08 13.88 11.68%
DY 1.88 1.51 4.56 2.74 2.82 2.21 0.00 -
P/NAPS 0.63 0.86 0.61 0.52 0.53 0.65 0.54 2.60%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 25/11/13 23/11/12 15/11/11 15/11/10 19/11/09 -
Price 2.60 2.58 2.45 1.42 1.64 1.84 1.43 -
P/RPS 1.29 2.71 2.74 1.51 1.72 2.10 1.69 -4.39%
P/EPS 4.53 12.04 11.26 7.29 8.53 6.89 8.17 -9.35%
EY 22.08 8.30 8.88 13.71 11.72 14.50 12.23 10.34%
DY 1.54 1.55 3.35 2.82 2.44 1.99 0.00 -
P/NAPS 0.77 0.84 0.83 0.50 0.61 0.72 0.61 3.95%

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