[SURIA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -38.76%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 78,068 61,091 70,946 73,201 63,008 73,215 68,500 2.20%
PBT 11,053 10,710 10,013 15,470 13,408 18,618 18,582 -8.28%
Tax 1,832 -3,787 -3,426 -3,900 -4,042 -5,977 -18,920 -
NP 12,885 6,923 6,587 11,570 9,366 12,641 -338 -
-
NP to SH 12,885 7,268 6,582 11,344 9,481 12,706 -702 -
-
Tax Rate -16.57% 35.36% 34.22% 25.21% 30.15% 32.10% 101.82% -
Total Cost 65,183 54,168 64,359 61,631 53,642 60,574 68,838 -0.90%
-
Net Worth 1,015,502 972,159 847,756 794,523 800,401 767,379 729,393 5.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,645 8,645 8,494 8,496 8,499 8,508 5,725 7.10%
Div Payout % 67.10% 118.95% 129.06% 74.90% 89.65% 66.96% 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,015,502 972,159 847,756 794,523 800,401 767,379 729,393 5.66%
NOSH 288,183 288,183 283,151 283,212 283,328 283,616 286,250 0.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.50% 11.33% 9.28% 15.81% 14.86% 17.27% -0.49% -
ROE 1.27% 0.75% 0.78% 1.43% 1.18% 1.66% -0.10% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.09 21.20 25.06 25.85 22.24 25.81 23.93 2.08%
EPS 4.47 2.52 2.32 4.00 3.35 4.48 -0.25 -
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.00 6.98%
NAPS 3.5238 3.3734 2.994 2.8054 2.825 2.7057 2.5481 5.54%
Adjusted Per Share Value based on latest NOSH - 283,212
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.57 17.67 20.52 21.17 18.22 21.17 19.81 2.19%
EPS 3.73 2.10 1.90 3.28 2.74 3.67 -0.20 -
DPS 2.50 2.50 2.46 2.46 2.46 2.46 1.66 7.05%
NAPS 2.9365 2.8112 2.4514 2.2975 2.3145 2.219 2.1092 5.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.99 2.34 2.36 2.65 1.51 1.58 1.90 -
P/RPS 7.35 11.04 9.42 10.25 6.79 6.12 7.94 -1.27%
P/EPS 44.51 92.78 101.53 66.16 45.12 35.27 -774.75 -
EY 2.25 1.08 0.98 1.51 2.22 2.84 -0.13 -
DY 1.51 1.28 1.27 1.13 1.99 1.90 1.05 6.23%
P/NAPS 0.56 0.69 0.79 0.94 0.53 0.58 0.75 -4.74%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 26/02/13 29/02/12 25/02/11 -
Price 2.02 2.30 2.29 2.41 1.59 1.80 2.05 -
P/RPS 7.46 10.85 9.14 9.32 7.15 6.97 8.57 -2.28%
P/EPS 45.18 91.20 98.51 60.17 47.52 40.18 -835.92 -
EY 2.21 1.10 1.02 1.66 2.10 2.49 -0.12 -
DY 1.49 1.30 1.31 1.24 1.89 1.67 0.98 7.22%
P/NAPS 0.57 0.68 0.76 0.86 0.56 0.67 0.80 -5.48%

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