[SURIA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

25-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 13.92%

YoY- 33.4%

Quarter Report

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	59,901	65,166	62,355	68,000	66,079	73,976	64,396	-1.19%
YoY %	-8.08%	4.51%	-8.30%	2.91%	-10.68%	14.88%	-	-
Horiz. %	93.02%	101.20%	96.83%	105.60%	102.61%	114.88%	100.00%	-
PBT	19,643	20,508	20,375	23,200	18,634	22,767	18,785	0.74%
YoY %	-4.22%	0.65%	-12.18%	24.50%	-18.15%	21.20%	-	-
Horiz. %	104.57%	109.17%	108.46%	123.50%	99.20%	121.20%	100.00%	-
Tax	-7,493	-2,761	-5,714	-4,909	-4,711	-5,967	-39	140.02%
YoY %	-171.39%	51.68%	-16.40%	-4.20%	21.05%	-15,200.00%	-	-
Horiz. %	19,212.82%	7,079.49%	14,651.28%	12,587.18%	12,079.49%	15,300.00%	100.00%	-
NP	12,150	17,747	14,661	18,291	13,923	16,800	18,746	-6.96%
YoY %	-31.54%	21.05%	-19.85%	31.37%	-17.12%	-10.38%	-	-
Horiz. %	64.81%	94.67%	78.21%	97.57%	74.27%	89.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,150	18,002	14,593	18,525	13,887	16,800	18,869	-7.06%
YoY %	-32.51%	23.36%	-21.23%	33.40%	-17.34%	-10.97%	-	-
Horiz. %	64.39%	95.41%	77.34%	98.18%	73.60%	89.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.15%	13.46%	28.04%	21.16%	25.28%	26.21%	0.21%	-
YoY %	183.43%	-52.00%	32.51%	-16.30%	-3.55%	12,380.95%	-	-
Horiz. %	18,166.67%	6,409.52%	13,352.38%	10,076.19%	12,038.10%	12,480.95%	100.00%	-
Total Cost	47,751	47,419	47,694	49,709	52,156	57,176	45,650	0.75%
YoY %	0.70%	-0.58%	-4.05%	-4.69%	-8.78%	25.25%	-	-
Horiz. %	104.60%	103.88%	104.48%	108.89%	114.25%	125.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,002,000	958,923	872,451	837,715	799,466	762,346	727,932	5.46%
YoY %	4.49%	9.91%	4.15%	4.78%	4.87%	4.73%	-	-
Horiz. %	137.65%	131.73%	119.85%	115.08%	109.83%	104.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	-	8,499	8,499	17,424	-	-	-	-
YoY %	-	0.00%	-51.22%	0.00%	-	-	-	-
Horiz. %	-	48.78%	48.78%	100.00%	-	-	-	-
Div Payout %	-	47.22%	58.25%	94.06%	-	-	-	-
YoY %	-	-18.94%	-38.07%	0.00%	-	-	-	-
Horiz. %	-	50.20%	61.93%	100.00%	-	-	-	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,002,000	958,923	872,451	837,715	799,466	762,346	727,932	5.46%
YoY %	4.49%	9.91%	4.15%	4.78%	4.87%	4.73%	-	-
Horiz. %	137.65%	131.73%	119.85%	115.08%	109.83%	104.73%	100.00%	-
NOSH	287,914	283,328	283,328	283,328	283,328	283,305	283,308	0.26%
YoY %	1.62%	0.00%	0.00%	0.00%	0.01%	-0.00%	-	-
Horiz. %	101.63%	100.01%	100.01%	100.01%	100.01%	100.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	20.28%	27.23%	23.51%	26.90%	21.07%	22.71%	29.11%	-
YoY %	-25.52%	15.82%	-12.60%	27.67%	-7.22%	-21.99%	-	-
Horiz. %	69.67%	93.54%	80.76%	92.41%	72.38%	78.01%	100.00%	-
ROE	1.21%	1.88%	1.67%	2.21%	1.74%	2.20%	2.59%	-
YoY %	-35.64%	12.57%	-24.43%	27.01%	-20.91%	-15.06%	-	-
Horiz. %	46.72%	72.59%	64.48%	85.33%	67.18%	84.94%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	20.81	23.00	22.01	24.00	23.32	26.11	22.73	-1.45%
YoY %	-9.52%	4.50%	-8.29%	2.92%	-10.69%	14.87%	-	-
Horiz. %	91.55%	101.19%	96.83%	105.59%	102.60%	114.87%	100.00%	-
EPS	4.22	6.35	5.15	6.54	4.90	5.93	6.66	-7.31%
YoY %	-33.54%	23.30%	-21.25%	33.47%	-17.37%	-10.96%	-	-
Horiz. %	63.36%	95.35%	77.33%	98.20%	73.57%	89.04%	100.00%	-
DPS	0.00	3.00	3.00	6.15	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	-51.22%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	48.78%	48.78%	100.00%	-	-	-	-
NAPS	3.4802	3.3845	3.0793	2.9567	2.8217	2.6909	2.5694	5.18%
YoY %	2.83%	9.91%	4.15%	4.78%	4.86%	4.73%	-	-
Horiz. %	135.45%	131.72%	119.85%	115.07%	109.82%	104.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 283,328
RPS	17.32	18.84	18.03	19.66	19.11	21.39	18.62	-1.19%
YoY %	-8.07%	4.49%	-8.29%	2.88%	-10.66%	14.88%	-	-
Horiz. %	93.02%	101.18%	96.83%	105.59%	102.63%	114.88%	100.00%	-
EPS	3.51	5.21	4.22	5.36	4.02	4.86	5.46	-7.09%
YoY %	-32.63%	23.46%	-21.27%	33.33%	-17.28%	-10.99%	-	-
Horiz. %	64.29%	95.42%	77.29%	98.17%	73.63%	89.01%	100.00%	-
DPS	0.00	2.46	2.46	5.04	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	-51.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	48.81%	48.81%	100.00%	-	-	-	-
NAPS	2.8975	2.7729	2.5228	2.4224	2.3118	2.2045	2.1049	5.46%
YoY %	4.49%	9.91%	4.14%	4.78%	4.87%	4.73%	-	-
Horiz. %	137.65%	131.74%	119.85%	115.08%	109.83%	104.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	2.05	2.13	2.65	1.80	1.46	1.42	1.66	-
P/RPS	9.85	9.26	12.04	7.50	6.26	5.44	7.30	5.11%
YoY %	6.37%	-23.09%	60.53%	19.81%	15.07%	-25.48%	-	-
Horiz. %	134.93%	126.85%	164.93%	102.74%	85.75%	74.52%	100.00%	-
P/EPS	48.58	33.52	51.45	27.53	29.79	23.95	24.92	11.75%
YoY %	44.93%	-34.85%	86.89%	-7.59%	24.38%	-3.89%	-	-
Horiz. %	194.94%	134.51%	206.46%	110.47%	119.54%	96.11%	100.00%	-
EY	2.06	2.98	1.94	3.63	3.36	4.18	4.01	-10.49%
YoY %	-30.87%	53.61%	-46.56%	8.04%	-19.62%	4.24%	-	-
Horiz. %	51.37%	74.31%	48.38%	90.52%	83.79%	104.24%	100.00%	-
DY	0.00	1.41	1.13	3.42	0.00	0.00	0.00	-
YoY %	0.00%	24.78%	-66.96%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	41.23%	33.04%	100.00%	-	-	-	-
P/NAPS	0.59	0.63	0.86	0.61	0.52	0.53	0.65	-1.59%
YoY %	-6.35%	-26.74%	40.98%	17.31%	-1.89%	-18.46%	-	-
Horiz. %	90.77%	96.92%	132.31%	93.85%	80.00%	81.54%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	26/11/15	18/11/14	25/11/13	23/11/12	15/11/11	15/11/10	-
Price	2.05	2.60	2.58	2.45	1.42	1.64	1.84	-
P/RPS	9.85	11.30	11.72	10.21	6.09	6.28	8.10	3.31%
YoY %	-12.83%	-3.58%	14.79%	67.65%	-3.03%	-22.47%	-	-
Horiz. %	121.60%	139.51%	144.69%	126.05%	75.19%	77.53%	100.00%	-
P/EPS	48.58	40.92	50.09	37.47	28.97	27.66	27.63	9.85%
YoY %	18.72%	-18.31%	33.68%	29.34%	4.74%	0.11%	-	-
Horiz. %	175.82%	148.10%	181.29%	135.61%	104.85%	100.11%	100.00%	-
EY	2.06	2.44	2.00	2.67	3.45	3.62	3.62	-8.96%
YoY %	-15.57%	22.00%	-25.09%	-22.61%	-4.70%	0.00%	-	-
Horiz. %	56.91%	67.40%	55.25%	73.76%	95.30%	100.00%	100.00%	-
DY	0.00	1.15	1.16	2.51	0.00	0.00	0.00	-
YoY %	0.00%	-0.86%	-53.78%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	45.82%	46.22%	100.00%	-	-	-	-
P/NAPS	0.59	0.77	0.84	0.83	0.50	0.61	0.72	-3.26%
YoY %	-23.38%	-8.33%	1.20%	66.00%	-18.03%	-15.28%	-	-
Horiz. %	81.94%	106.94%	116.67%	115.28%	69.44%	84.72%	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