Highlights

[SURIA] YoY Quarter Result on 2017-12-31 [#4]

Stock [SURIA]: SURIA CAPITAL HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     419.75%    YoY -     36.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 114,705 78,068 61,091 70,946 73,201 63,008 73,215 7.76%
  YoY % 46.93% 27.79% -13.89% -3.08% 16.18% -13.94% -
  Horiz. % 156.67% 106.63% 83.44% 96.90% 99.98% 86.06% 100.00%
PBT 16,949 11,053 10,710 10,013 15,470 13,408 18,618 -1.55%
  YoY % 53.34% 3.20% 6.96% -35.27% 15.38% -27.98% -
  Horiz. % 91.04% 59.37% 57.52% 53.78% 83.09% 72.02% 100.00%
Tax 686 1,832 -3,787 -3,426 -3,900 -4,042 -5,977 -
  YoY % -62.55% 148.38% -10.54% 12.15% 3.51% 32.37% -
  Horiz. % -11.48% -30.65% 63.36% 57.32% 65.25% 67.63% 100.00%
NP 17,635 12,885 6,923 6,587 11,570 9,366 12,641 5.70%
  YoY % 36.86% 86.12% 5.10% -43.07% 23.53% -25.91% -
  Horiz. % 139.51% 101.93% 54.77% 52.11% 91.53% 74.09% 100.00%
NP to SH 17,635 12,885 7,268 6,582 11,344 9,481 12,706 5.61%
  YoY % 36.86% 77.28% 10.42% -41.98% 19.65% -25.38% -
  Horiz. % 138.79% 101.41% 57.20% 51.80% 89.28% 74.62% 100.00%
Tax Rate -4.05 % -16.57 % 35.36 % 34.22 % 25.21 % 30.15 % 32.10 % -
  YoY % 75.56% -146.86% 3.33% 35.74% -16.38% -6.07% -
  Horiz. % -12.62% -51.62% 110.16% 106.60% 78.54% 93.93% 100.00%
Total Cost 97,070 65,183 54,168 64,359 61,631 53,642 60,574 8.17%
  YoY % 48.92% 20.33% -15.83% 4.43% 14.89% -11.44% -
  Horiz. % 160.25% 107.61% 89.42% 106.25% 101.74% 88.56% 100.00%
Net Worth 1,052,851 1,015,502 972,159 847,756 794,523 800,401 767,379 5.41%
  YoY % 3.68% 4.46% 14.67% 6.70% -0.73% 4.30% -
  Horiz. % 137.20% 132.33% 126.69% 110.47% 103.54% 104.30% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 8,645 8,645 8,494 8,496 8,499 8,508 -
  YoY % 0.00% 0.00% 1.78% -0.02% -0.04% -0.10% -
  Horiz. % 0.00% 101.61% 101.61% 99.84% 99.86% 99.90% 100.00%
Div Payout % - % 67.10 % 118.95 % 129.06 % 74.90 % 89.65 % 66.96 % -
  YoY % 0.00% -43.59% -7.83% 72.31% -16.45% 33.89% -
  Horiz. % 0.00% 100.21% 177.64% 192.74% 111.86% 133.89% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,052,851 1,015,502 972,159 847,756 794,523 800,401 767,379 5.41%
  YoY % 3.68% 4.46% 14.67% 6.70% -0.73% 4.30% -
  Horiz. % 137.20% 132.33% 126.69% 110.47% 103.54% 104.30% 100.00%
NOSH 288,184 288,183 288,183 283,151 283,212 283,328 283,616 0.27%
  YoY % 0.00% 0.00% 1.78% -0.02% -0.04% -0.10% -
  Horiz. % 101.61% 101.61% 101.61% 99.84% 99.86% 99.90% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 15.37 % 16.50 % 11.33 % 9.28 % 15.81 % 14.86 % 17.27 % -1.92%
  YoY % -6.85% 45.63% 22.09% -41.30% 6.39% -13.95% -
  Horiz. % 89.00% 95.54% 65.61% 53.73% 91.55% 86.05% 100.00%
ROE 1.67 % 1.27 % 0.75 % 0.78 % 1.43 % 1.18 % 1.66 % 0.10%
  YoY % 31.50% 69.33% -3.85% -45.45% 21.19% -28.92% -
  Horiz. % 100.60% 76.51% 45.18% 46.99% 86.14% 71.08% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 39.80 27.09 21.20 25.06 25.85 22.24 25.81 7.48%
  YoY % 46.92% 27.78% -15.40% -3.06% 16.23% -13.83% -
  Horiz. % 154.20% 104.96% 82.14% 97.09% 100.15% 86.17% 100.00%
EPS 6.12 4.47 2.52 2.32 4.00 3.35 4.48 5.33%
  YoY % 36.91% 77.38% 8.62% -42.00% 19.40% -25.22% -
  Horiz. % 136.61% 99.78% 56.25% 51.79% 89.29% 74.78% 100.00%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.6534 3.5238 3.3734 2.9940 2.8054 2.8250 2.7057 5.13%
  YoY % 3.68% 4.46% 12.67% 6.72% -0.69% 4.41% -
  Horiz. % 135.03% 130.24% 124.68% 110.66% 103.68% 104.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 287,963
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 39.80 27.09 21.20 24.62 25.40 21.86 25.41 7.76%
  YoY % 46.92% 27.78% -13.89% -3.07% 16.19% -13.97% -
  Horiz. % 156.63% 106.61% 83.43% 96.89% 99.96% 86.03% 100.00%
EPS 6.12 4.47 2.52 2.28 3.94 3.29 4.41 5.61%
  YoY % 36.91% 77.38% 10.53% -42.13% 19.76% -25.40% -
  Horiz. % 138.78% 101.36% 57.14% 51.70% 89.34% 74.60% 100.00%
DPS 0.00 3.00 3.00 2.95 2.95 2.95 2.95 -
  YoY % 0.00% 0.00% 1.69% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.69% 101.69% 100.00% 100.00% 100.00% 100.00%
NAPS 3.6534 3.5238 3.3734 2.9417 2.7570 2.7774 2.6628 5.41%
  YoY % 3.68% 4.46% 14.68% 6.70% -0.73% 4.30% -
  Horiz. % 137.20% 132.33% 126.69% 110.47% 103.54% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.8500 1.9900 2.3400 2.3600 2.6500 1.5100 1.5800 -
P/RPS 4.65 7.35 11.04 9.42 10.25 6.79 6.12 -4.47%
  YoY % -36.73% -33.42% 17.20% -8.10% 50.96% 10.95% -
  Horiz. % 75.98% 120.10% 180.39% 153.92% 167.48% 110.95% 100.00%
P/EPS 30.23 44.51 92.78 101.53 66.16 45.12 35.27 -2.53%
  YoY % -32.08% -52.03% -8.62% 53.46% 46.63% 27.93% -
  Horiz. % 85.71% 126.20% 263.06% 287.87% 187.58% 127.93% 100.00%
EY 3.31 2.25 1.08 0.98 1.51 2.22 2.84 2.58%
  YoY % 47.11% 108.33% 10.20% -35.10% -31.98% -21.83% -
  Horiz. % 116.55% 79.23% 38.03% 34.51% 53.17% 78.17% 100.00%
DY 0.00 1.51 1.28 1.27 1.13 1.99 1.90 -
  YoY % 0.00% 17.97% 0.79% 12.39% -43.22% 4.74% -
  Horiz. % 0.00% 79.47% 67.37% 66.84% 59.47% 104.74% 100.00%
P/NAPS 0.51 0.56 0.69 0.79 0.94 0.53 0.58 -2.12%
  YoY % -8.93% -18.84% -12.66% -15.96% 77.36% -8.62% -
  Horiz. % 87.93% 96.55% 118.97% 136.21% 162.07% 91.38% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 26/02/13 29/02/12 -
Price 1.7700 2.0200 2.3000 2.2900 2.4100 1.5900 1.8000 -
P/RPS 4.45 7.46 10.85 9.14 9.32 7.15 6.97 -7.20%
  YoY % -40.35% -31.24% 18.71% -1.93% 30.35% 2.58% -
  Horiz. % 63.85% 107.03% 155.67% 131.13% 133.72% 102.58% 100.00%
P/EPS 28.92 45.18 91.20 98.51 60.17 47.52 40.18 -5.33%
  YoY % -35.99% -50.46% -7.42% 63.72% 26.62% 18.27% -
  Horiz. % 71.98% 112.44% 226.98% 245.17% 149.75% 118.27% 100.00%
EY 3.46 2.21 1.10 1.02 1.66 2.10 2.49 5.63%
  YoY % 56.56% 100.91% 7.84% -38.55% -20.95% -15.66% -
  Horiz. % 138.96% 88.76% 44.18% 40.96% 66.67% 84.34% 100.00%
DY 0.00 1.49 1.30 1.31 1.24 1.89 1.67 -
  YoY % 0.00% 14.62% -0.76% 5.65% -34.39% 13.17% -
  Horiz. % 0.00% 89.22% 77.84% 78.44% 74.25% 113.17% 100.00%
P/NAPS 0.48 0.57 0.68 0.76 0.86 0.56 0.67 -5.40%
  YoY % -15.79% -16.18% -10.53% -11.63% 53.57% -16.42% -
  Horiz. % 71.64% 85.07% 101.49% 113.43% 128.36% 83.58% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

157  145  457  1450 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NOVAMSC 0.14+0.005 
 MYEG 1.01+0.045 
 HSI-H4B 0.34+0.055 
 SAPNRG 0.630.00 
 KRETAM 0.47+0.01 
 HSI-H4A 0.19+0.06 
 PWORTH 0.25+0.01 
 HSI-C3E 0.255-0.05 
 HSI-C3D 0.10-0.045 
 MSPORTS 0.020.00 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. PublicInvest Research Headlines - 18 Jun 2018 PublicInvest Research
3. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
4. RHB Top 20 Small Cap Jewel for MY, SG and HK TRV Stock News & Articles
5. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
Partners & Brokers