[SURIA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -31.73%
YoY- -25.38%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 61,091 70,946 73,201 63,008 73,215 68,500 65,550 -1.16%
PBT 10,710 10,013 15,470 13,408 18,618 18,582 21,164 -10.72%
Tax -3,787 -3,426 -3,900 -4,042 -5,977 -18,920 -2,040 10.85%
NP 6,923 6,587 11,570 9,366 12,641 -338 19,124 -15.57%
-
NP to SH 7,268 6,582 11,344 9,481 12,706 -702 18,960 -14.76%
-
Tax Rate 35.36% 34.22% 25.21% 30.15% 32.10% 101.82% 9.64% -
Total Cost 54,168 64,359 61,631 53,642 60,574 68,838 46,426 2.60%
-
Net Worth 972,159 847,756 794,523 800,401 767,379 729,393 679,899 6.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,645 8,494 8,496 8,499 8,508 5,725 5,670 7.27%
Div Payout % 118.95% 129.06% 74.90% 89.65% 66.96% 0.00% 29.91% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 972,159 847,756 794,523 800,401 767,379 729,393 679,899 6.13%
NOSH 288,183 283,151 283,212 283,328 283,616 286,250 283,527 0.27%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.33% 9.28% 15.81% 14.86% 17.27% -0.49% 29.17% -
ROE 0.75% 0.78% 1.43% 1.18% 1.66% -0.10% 2.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.20 25.06 25.85 22.24 25.81 23.93 23.12 -1.43%
EPS 2.52 2.32 4.00 3.35 4.48 -0.25 6.69 -15.01%
DPS 3.00 3.00 3.00 3.00 3.00 2.00 2.00 6.98%
NAPS 3.3734 2.994 2.8054 2.825 2.7057 2.5481 2.398 5.85%
Adjusted Per Share Value based on latest NOSH - 283,328
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.67 20.52 21.17 18.22 21.17 19.81 18.95 -1.15%
EPS 2.10 1.90 3.28 2.74 3.67 -0.20 5.48 -14.76%
DPS 2.50 2.46 2.46 2.46 2.46 1.66 1.64 7.27%
NAPS 2.8112 2.4514 2.2975 2.3145 2.219 2.1092 1.966 6.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.34 2.36 2.65 1.51 1.58 1.90 1.43 -
P/RPS 11.04 9.42 10.25 6.79 6.12 7.94 6.19 10.11%
P/EPS 92.78 101.53 66.16 45.12 35.27 -774.75 21.38 27.70%
EY 1.08 0.98 1.51 2.22 2.84 -0.13 4.68 -21.67%
DY 1.28 1.27 1.13 1.99 1.90 1.05 1.40 -1.48%
P/NAPS 0.69 0.79 0.94 0.53 0.58 0.75 0.60 2.35%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 26/02/13 29/02/12 25/02/11 19/02/10 -
Price 2.30 2.29 2.41 1.59 1.80 2.05 1.43 -
P/RPS 10.85 9.14 9.32 7.15 6.97 8.57 6.19 9.80%
P/EPS 91.20 98.51 60.17 47.52 40.18 -835.92 21.38 27.33%
EY 1.10 1.02 1.66 2.10 2.49 -0.12 4.68 -21.43%
DY 1.30 1.31 1.24 1.89 1.67 0.98 1.40 -1.22%
P/NAPS 0.68 0.76 0.86 0.56 0.67 0.80 0.60 2.10%

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