[SURIA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

18-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -1.88%

YoY- -1.54%

Quarter Report

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	290,604	240,592	569,898	269,589	253,505	266,049	270,388	1.20%
YoY %	20.79%	-57.78%	111.40%	6.34%	-4.71%	-1.60%	-	-
Horiz. %	107.48%	88.98%	210.77%	99.70%	93.76%	98.40%	100.00%	-
PBT	67,617	85,553	185,834	83,729	84,064	75,590	74,312	-1.55%
YoY %	-20.96%	-53.96%	121.95%	-0.40%	11.21%	1.72%	-	-
Horiz. %	90.99%	115.13%	250.07%	112.67%	113.12%	101.72%	100.00%	-
Tax	-25,957	-24,936	-23,681	-23,020	-22,488	-20,168	-19,680	4.71%
YoY %	-4.09%	-5.30%	-2.87%	-2.37%	-11.50%	-2.48%	-	-
Horiz. %	131.90%	126.71%	120.33%	116.97%	114.27%	102.48%	100.00%	-
NP	41,660	60,617	162,153	60,709	61,576	55,422	54,632	-4.41%
YoY %	-31.27%	-62.62%	167.10%	-1.41%	11.10%	1.45%	-	-
Horiz. %	76.26%	110.96%	296.81%	111.12%	112.71%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,660	60,617	162,649	60,701	61,649	55,164	54,482	-4.36%
YoY %	-31.27%	-62.73%	167.95%	-1.54%	11.76%	1.25%	-	-
Horiz. %	76.47%	111.26%	298.54%	111.41%	113.15%	101.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.39%	29.15%	12.74%	27.49%	26.75%	26.68%	26.48%	-
YoY %	31.70%	128.81%	-53.66%	2.77%	0.26%	0.76%	-	-
Horiz. %	144.98%	110.08%	48.11%	103.81%	101.02%	100.76%	100.00%	-
Total Cost	248,944	179,974	407,745	208,880	191,929	210,626	215,756	2.41%
YoY %	38.32%	-55.86%	95.21%	8.83%	-8.88%	-2.38%	-	-
Horiz. %	115.38%	83.42%	188.98%	96.81%	88.96%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,035,214	1,002,663	958,923	872,451	837,715	799,466	762,521	5.22%
YoY %	3.25%	4.56%	9.91%	4.15%	4.78%	4.85%	-	-
Horiz. %	135.76%	131.49%	125.76%	114.42%	109.86%	104.85%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	-	11,333	11,333	23,232	11,333	11,334	-
YoY %	-	-	0.00%	-51.22%	104.99%	-0.01%	-	-
Horiz. %	-	-	99.99%	99.99%	204.98%	99.99%	100.00%	-
Div Payout %	-	-	6.97%	18.67%	37.69%	20.54%	20.80%	-
YoY %	-	-	-62.67%	-50.46%	83.50%	-1.25%	-	-
Horiz. %	-	-	33.51%	89.76%	181.20%	98.75%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,035,214	1,002,663	958,923	872,451	837,715	799,466	762,521	5.22%
YoY %	3.25%	4.56%	9.91%	4.15%	4.78%	4.85%	-	-
Horiz. %	135.76%	131.49%	125.76%	114.42%	109.86%	104.85%	100.00%	-
NOSH	288,183	288,105	283,328	283,328	283,328	283,328	283,370	0.28%
YoY %	0.03%	1.69%	0.00%	0.00%	0.00%	-0.01%	-	-
Horiz. %	101.70%	101.67%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	14.34%	25.20%	28.45%	22.52%	24.29%	20.83%	20.21%	-
YoY %	-43.10%	-11.42%	26.33%	-7.29%	16.61%	3.07%	-	-
Horiz. %	70.95%	124.69%	140.77%	111.43%	120.19%	103.07%	100.00%	-
ROE	4.02%	6.05%	16.96%	6.96%	7.36%	6.90%	7.15%	-
YoY %	-33.55%	-64.33%	143.68%	-5.43%	6.67%	-3.50%	-	-
Horiz. %	56.22%	84.62%	237.20%	97.34%	102.94%	96.50%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	100.84	83.51	201.14	95.15	89.47	93.90	95.42	0.92%
YoY %	20.75%	-58.48%	111.39%	6.35%	-4.72%	-1.59%	-	-
Horiz. %	105.68%	87.52%	210.79%	99.72%	93.76%	98.41%	100.00%	-
EPS	14.45	21.04	57.41	21.43	21.76	19.47	19.23	-4.64%
YoY %	-31.32%	-63.35%	167.90%	-1.52%	11.76%	1.25%	-	-
Horiz. %	75.14%	109.41%	298.54%	111.44%	113.16%	101.25%	100.00%	-
DPS	0.00	0.00	4.00	4.00	8.20	4.00	4.00	-
YoY %	0.00%	0.00%	0.00%	-51.22%	105.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	100.00%	205.00%	100.00%	100.00%	-
NAPS	3.5922	3.4802	3.3845	3.0793	2.9567	2.8217	2.6909	4.92%
YoY %	3.22%	2.83%	9.91%	4.15%	4.78%	4.86%	-	-
Horiz. %	133.49%	129.33%	125.78%	114.43%	109.88%	104.86%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 283,328
RPS	84.03	69.57	164.78	77.95	73.30	76.93	78.18	1.20%
YoY %	20.78%	-57.78%	111.39%	6.34%	-4.72%	-1.60%	-	-
Horiz. %	107.48%	88.99%	210.77%	99.71%	93.76%	98.40%	100.00%	-
EPS	12.05	17.53	47.03	17.55	17.83	15.95	15.75	-4.36%
YoY %	-31.26%	-62.73%	167.98%	-1.57%	11.79%	1.27%	-	-
Horiz. %	76.51%	111.30%	298.60%	111.43%	113.21%	101.27%	100.00%	-
DPS	0.00	0.00	3.28	3.28	6.72	3.28	3.28	-
YoY %	0.00%	0.00%	0.00%	-51.19%	104.88%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	100.00%	204.88%	100.00%	100.00%	-
NAPS	2.9933	2.8992	2.7727	2.5227	2.4222	2.3116	2.2048	5.22%
YoY %	3.25%	4.56%	9.91%	4.15%	4.78%	4.84%	-	-
Horiz. %	135.76%	131.49%	125.76%	114.42%	109.86%	104.84%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	2.08	2.05	2.13	2.65	1.80	1.46	1.42	-
P/RPS	2.06	2.45	1.06	2.79	2.01	1.55	1.49	5.54%
YoY %	-15.92%	131.13%	-62.01%	38.81%	29.68%	4.03%	-	-
Horiz. %	138.26%	164.43%	71.14%	187.25%	134.90%	104.03%	100.00%	-
P/EPS	14.39	9.74	3.71	12.37	8.27	7.50	7.39	11.73%
YoY %	47.74%	162.53%	-70.01%	49.58%	10.27%	1.49%	-	-
Horiz. %	194.72%	131.80%	50.20%	167.39%	111.91%	101.49%	100.00%	-
EY	6.95	10.26	26.95	8.08	12.09	13.34	13.54	-10.51%
YoY %	-32.26%	-61.93%	233.54%	-33.17%	-9.37%	-1.48%	-	-
Horiz. %	51.33%	75.78%	199.04%	59.68%	89.29%	98.52%	100.00%	-
DY	0.00	0.00	1.88	1.51	4.56	2.74	2.82	-
YoY %	0.00%	0.00%	24.50%	-66.89%	66.42%	-2.84%	-	-
Horiz. %	0.00%	0.00%	66.67%	53.55%	161.70%	97.16%	100.00%	-
P/NAPS	0.58	0.59	0.63	0.86	0.61	0.52	0.53	1.51%
YoY %	-1.69%	-6.35%	-26.74%	40.98%	17.31%	-1.89%	-	-
Horiz. %	109.43%	111.32%	118.87%	162.26%	115.09%	98.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	29/11/16	26/11/15	18/11/14	25/11/13	23/11/12	15/11/11	-
Price	1.90	2.05	2.60	2.58	2.45	1.42	1.64	-
P/RPS	1.88	2.45	1.29	2.71	2.74	1.51	1.72	1.49%
YoY %	-23.27%	89.92%	-52.40%	-1.09%	81.46%	-12.21%	-	-
Horiz. %	109.30%	142.44%	75.00%	157.56%	159.30%	87.79%	100.00%	-
P/EPS	13.14	9.74	4.53	12.04	11.26	7.29	8.53	7.45%
YoY %	34.91%	115.01%	-62.38%	6.93%	54.46%	-14.54%	-	-
Horiz. %	154.04%	114.19%	53.11%	141.15%	132.00%	85.46%	100.00%	-
EY	7.61	10.26	22.08	8.30	8.88	13.71	11.72	-6.93%
YoY %	-25.83%	-53.53%	166.02%	-6.53%	-35.23%	16.98%	-	-
Horiz. %	64.93%	87.54%	188.40%	70.82%	75.77%	116.98%	100.00%	-
DY	0.00	0.00	1.54	1.55	3.35	2.82	2.44	-
YoY %	0.00%	0.00%	-0.65%	-53.73%	18.79%	15.57%	-	-
Horiz. %	0.00%	0.00%	63.11%	63.52%	137.30%	115.57%	100.00%	-
P/NAPS	0.53	0.59	0.77	0.84	0.83	0.50	0.61	-2.31%
YoY %	-10.17%	-23.38%	-8.33%	1.20%	66.00%	-18.03%	-	-
Horiz. %	86.89%	96.72%	126.23%	137.70%	136.07%	81.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos