[SURIA] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.42%
YoY- 31.27%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 234,860 238,664 247,164 286,088 235,920 271,576 250,708 -1.08%
PBT 68,264 85,804 72,036 81,400 63,904 74,032 59,072 2.43%
Tax -15,960 -21,800 -18,532 -21,552 -17,756 -19,652 -15,712 0.26%
NP 52,304 64,004 53,504 59,848 46,148 54,380 43,360 3.17%
-
NP to SH 52,304 64,004 53,596 60,128 45,804 53,620 42,784 3.40%
-
Tax Rate 23.38% 25.41% 25.73% 26.48% 27.79% 26.55% 26.60% -
Total Cost 182,556 174,660 193,660 226,240 189,772 217,196 207,348 -2.09%
-
Net Worth 1,028,586 985,012 861,685 853,383 811,848 780,210 739,778 5.64%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,028,586 985,012 861,685 853,383 811,848 780,210 739,778 5.64%
NOSH 288,183 288,183 283,328 283,328 283,328 283,403 282,962 0.30%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.27% 26.82% 21.65% 20.92% 19.56% 20.02% 17.30% -
ROE 5.09% 6.50% 6.22% 7.05% 5.64% 6.87% 5.78% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 81.50 82.82 87.24 100.97 83.27 95.83 88.60 -1.38%
EPS 18.16 22.20 18.92 21.24 16.16 18.92 15.12 3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5692 3.418 3.0413 3.012 2.8654 2.753 2.6144 5.32%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 67.91 69.01 71.47 82.72 68.22 78.53 72.49 -1.08%
EPS 15.12 18.51 15.50 17.39 13.24 15.50 12.37 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9741 2.8481 2.4915 2.4675 2.3474 2.256 2.139 5.64%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.21 2.28 2.34 2.44 1.52 1.64 2.03 -
P/RPS 2.71 2.75 2.68 2.42 1.83 1.71 2.29 2.84%
P/EPS 12.18 10.27 12.37 11.50 9.40 8.67 13.43 -1.61%
EY 8.21 9.74 8.08 8.70 10.64 11.54 7.45 1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.77 0.81 0.53 0.60 0.78 -3.75%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 27/05/16 28/05/15 29/05/14 02/05/13 26/04/12 18/05/11 -
Price 2.24 2.24 2.33 2.57 1.50 1.59 1.99 -
P/RPS 2.75 2.70 2.67 2.55 1.80 1.66 2.25 3.39%
P/EPS 12.34 10.09 12.32 12.11 9.28 8.40 13.16 -1.06%
EY 8.10 9.91 8.12 8.26 10.78 11.90 7.60 1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.77 0.85 0.52 0.58 0.76 -3.07%

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