[SURIA] YoY TTM 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- -5.11%
YoY- 34.66%
Quarter Report
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 498,370 275,393 253,137 272,752 271,291 252,016 243,611 12.66%
PBT 149,389 78,267 76,456 75,311 74,316 78,144 43,071 23.02%
Tax -21,187 -21,165 -20,908 -21,103 -33,680 -2,354 -3,035 38.22%
NP 128,202 57,102 55,548 54,208 40,636 75,790 40,036 21.39%
-
NP to SH 128,569 56,870 55,718 54,079 40,160 75,660 39,849 21.54%
-
Tax Rate 14.18% 27.04% 27.35% 28.02% 45.32% 3.01% 7.05% -
Total Cost 370,168 218,291 197,589 218,544 230,655 176,226 203,575 10.47%
-
Net Worth 959,492 872,451 837,715 799,466 762,346 727,932 664,728 6.30%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,834 16,996 25,924 17,008 14,220 13,456 8,472 15.22%
Div Payout % 15.43% 29.89% 46.53% 31.45% 35.41% 17.79% 21.26% -
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 959,492 872,451 837,715 799,466 762,346 727,932 664,728 6.30%
NOSH 283,328 283,328 283,328 283,328 283,305 283,308 283,333 -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 25.72% 20.73% 21.94% 19.87% 14.98% 30.07% 16.43% -
ROE 13.40% 6.52% 6.65% 6.76% 5.27% 10.39% 5.99% -
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 175.79 97.20 89.34 96.27 95.76 88.95 85.98 12.65%
EPS 45.35 20.07 19.67 19.09 14.18 26.71 14.06 21.54%
DPS 7.00 6.00 9.15 6.00 5.00 4.75 3.00 15.15%
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 144.11 79.63 73.20 78.87 78.45 72.87 70.44 12.66%
EPS 37.18 16.44 16.11 15.64 11.61 21.88 11.52 21.55%
DPS 5.74 4.91 7.50 4.92 4.11 3.89 2.45 15.23%
NAPS 2.7745 2.5228 2.4224 2.3118 2.2045 2.1049 1.9222 6.30%
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 1.21 2.73 2.01 1.52 1.48 1.87 1.47 -3.19%
P/EPS 4.70 13.20 9.15 7.65 10.02 6.22 8.96 -10.19%
EY 21.29 7.57 10.93 13.07 9.98 16.09 11.16 11.36%
DY 3.29 2.26 5.08 4.11 3.52 2.86 2.38 5.54%
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 1.48 2.65 2.74 1.48 1.71 2.07 1.66 -1.89%
P/EPS 5.73 12.85 12.46 7.44 11.57 6.89 10.17 -9.11%
EY 17.44 7.78 8.03 13.44 8.64 14.51 9.84 10.00%
DY 2.69 2.33 3.73 4.23 3.05 2.58 2.10 4.21%
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