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

Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.52%
YoY- 1.25%
Quarter Report
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 427,424 202,192 190,129 199,537 202,791 186,466 179,247 15.57%
PBT 139,376 62,797 63,048 56,693 55,734 56,980 38,740 23.77%
Tax -17,761 -17,265 -16,866 -15,126 -14,760 -314 -1,146 57.86%
NP 121,615 45,532 46,182 41,567 40,974 56,666 37,594 21.60%
-
NP to SH 121,987 45,526 46,237 41,373 40,862 56,700 37,166 21.89%
-
Tax Rate 12.74% 27.49% 26.75% 26.68% 26.48% 0.55% 2.96% -
Total Cost 305,809 156,660 143,947 157,970 161,817 129,800 141,653 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 8,499 8,499 17,424 8,499 8,501 7,790 - -
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 12.72% 5.22% 5.52% 5.18% 5.36% 7.79% 5.59% -
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 150.86 71.36 67.11 70.43 71.56 65.82 63.28 15.57%
EPS 43.06 16.07 16.32 14.60 14.42 20.01 13.12 21.89%
DPS 3.00 3.00 6.15 3.00 3.00 2.75 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 123.60 58.47 54.98 57.70 58.64 53.92 51.83 15.57%
EPS 35.27 13.16 13.37 11.96 11.82 16.40 10.75 21.88%
DPS 2.46 2.46 5.04 2.46 2.46 2.25 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 1.41 3.71 2.68 2.07 1.98 2.52 1.99 -5.57%
P/EPS 4.95 16.49 11.03 10.00 9.85 8.29 9.60 -10.44%
EY 20.21 6.06 9.07 10.00 10.15 12.06 10.41 11.68%
DY 1.41 1.13 3.42 2.05 2.11 1.66 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 1.72 3.62 3.65 2.02 2.29 2.80 2.26 -4.44%
P/EPS 6.04 16.06 15.01 9.72 11.37 9.19 10.90 -9.36%
EY 16.56 6.23 6.66 10.28 8.79 10.88 9.17 10.34%
DY 1.15 1.16 2.51 2.11 1.83 1.49 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