[SURIA] YoY TTM 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- 9.08%
YoY- 3.03%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 241,480 498,370 275,393 253,137 272,752 271,291 252,016 -0.70%
PBT 73,037 149,389 78,267 76,456 75,311 74,316 78,144 -1.11%
Tax -23,472 -21,187 -21,165 -20,908 -21,103 -33,680 -2,354 46.65%
NP 49,565 128,202 57,102 55,548 54,208 40,636 75,790 -6.82%
-
NP to SH 49,565 128,569 56,870 55,718 54,079 40,160 75,660 -6.80%
-
Tax Rate 32.14% 14.18% 27.04% 27.35% 28.02% 45.32% 3.01% -
Total Cost 191,915 370,168 218,291 197,589 218,544 230,655 176,226 1.43%
-
Net Worth 1,002,000 959,492 872,451 837,715 799,466 762,346 727,932 5.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,652 19,834 16,996 25,924 17,008 14,220 13,456 -7.08%
Div Payout % 17.46% 15.43% 29.89% 46.53% 31.45% 35.41% 17.79% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,002,000 959,492 872,451 837,715 799,466 762,346 727,932 5.46%
NOSH 288,183 283,328 283,328 283,328 283,328 283,305 283,308 0.28%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 20.53% 25.72% 20.73% 21.94% 19.87% 14.98% 30.07% -
ROE 4.95% 13.40% 6.52% 6.65% 6.76% 5.27% 10.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 83.87 175.79 97.20 89.34 96.27 95.76 88.95 -0.97%
EPS 17.22 45.35 20.07 19.67 19.09 14.18 26.71 -7.04%
DPS 3.00 7.00 6.00 9.15 6.00 5.00 4.75 -7.36%
NAPS 3.4802 3.3845 3.0793 2.9567 2.8217 2.6909 2.5694 5.18%
Adjusted Per Share Value based on latest NOSH - 283,328
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 69.83 144.11 79.63 73.20 78.87 78.45 72.87 -0.70%
EPS 14.33 37.18 16.44 16.11 15.64 11.61 21.88 -6.80%
DPS 2.50 5.74 4.91 7.50 4.92 4.11 3.89 -7.09%
NAPS 2.8975 2.7745 2.5228 2.4224 2.3118 2.2045 2.1049 5.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
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 2.44 1.21 2.73 2.01 1.52 1.48 1.87 4.52%
P/EPS 11.91 4.70 13.20 9.15 7.65 10.02 6.22 11.42%
EY 8.40 21.29 7.57 10.93 13.07 9.98 16.09 -10.25%
DY 1.46 3.29 2.26 5.08 4.11 3.52 2.86 -10.59%
P/NAPS 0.59 0.63 0.86 0.61 0.52 0.53 0.65 -1.59%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
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 2.44 1.48 2.65 2.74 1.48 1.71 2.07 2.77%
P/EPS 11.91 5.73 12.85 12.46 7.44 11.57 6.89 9.54%
EY 8.40 17.44 7.78 8.03 13.44 8.64 14.51 -8.69%
DY 1.46 2.69 2.33 3.73 4.23 3.05 2.58 -9.04%
P/NAPS 0.59 0.77 0.84 0.83 0.50 0.61 0.72 -3.26%

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