[SURIA] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 5.04%
YoY- 5.35%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 300,467 68,315 63,149 65,564 66,138 62,410 60,959 30.43%
PBT 100,859 22,072 23,872 19,551 18,199 19,366 12,562 41.48%
Tax -10,367 -6,163 -7,518 -5,502 -4,865 -197 -199 93.19%
NP 90,492 15,909 16,354 14,049 13,334 19,169 12,363 39.32%
-
NP to SH 90,586 15,901 16,261 14,081 13,366 19,113 12,292 39.47%
-
Tax Rate 10.28% 27.92% 31.49% 28.14% 26.73% 1.02% 1.58% -
Total Cost 209,975 52,406 46,795 51,515 52,804 43,241 48,596 27.60%
-
Net Worth 952,265 869,193 828,111 785,583 745,211 708,761 648,077 6.62%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 8,499 8,495 7,786 - -
Div Payout % - - - 60.36% 63.56% 40.74% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 952,265 869,193 828,111 785,583 745,211 708,761 648,077 6.62%
NOSH 283,328 283,328 283,328 283,328 283,177 283,141 283,225 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 30.12% 23.29% 25.90% 21.43% 20.16% 30.71% 20.28% -
ROE 9.51% 1.83% 1.96% 1.79% 1.79% 2.70% 1.90% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 106.05 24.11 22.29 23.14 23.36 22.04 21.52 30.43%
EPS 31.97 5.61 5.74 4.97 4.72 6.75 4.34 39.46%
DPS 0.00 0.00 0.00 3.00 3.00 2.75 0.00 -
NAPS 3.361 3.0678 2.9228 2.7727 2.6316 2.5032 2.2882 6.61%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 86.89 19.75 18.26 18.96 19.12 18.05 17.63 30.43%
EPS 26.19 4.60 4.70 4.07 3.87 5.53 3.55 39.50%
DPS 0.00 0.00 0.00 2.46 2.46 2.25 0.00 -
NAPS 2.7536 2.5134 2.3946 2.2716 2.1549 2.0495 1.874 6.62%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.33 2.88 1.83 1.54 1.77 1.41 1.19 -
P/RPS 2.20 11.94 8.21 6.65 7.58 6.40 5.53 -14.23%
P/EPS 7.29 51.32 31.89 30.99 37.50 20.89 27.42 -19.80%
EY 13.72 1.95 3.14 3.23 2.67 4.79 3.65 24.68%
DY 0.00 0.00 0.00 1.95 1.69 1.95 0.00 -
P/NAPS 0.69 0.94 0.63 0.56 0.67 0.56 0.52 4.82%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 25/08/14 30/08/13 29/08/12 25/08/11 30/07/10 17/08/09 -
Price 2.00 2.58 1.68 1.52 1.60 1.60 1.23 -
P/RPS 1.89 10.70 7.54 6.57 6.85 7.26 5.71 -16.82%
P/EPS 6.26 45.97 29.27 30.58 33.90 23.70 28.34 -22.24%
EY 15.99 2.18 3.42 3.27 2.95 4.22 3.53 28.61%
DY 0.00 0.00 0.00 1.97 1.87 1.72 0.00 -
P/NAPS 0.60 0.84 0.57 0.55 0.61 0.64 0.54 1.77%

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