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 - 288,183
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.
 


 

244  289  563  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.44+0.01 
 D&O 0.815+0.075 
 REACH-WA 0.10+0.01 
 QES 0.31-0.01 
 HIBISCS 1.03+0.02 
 VC 0.080.00 
 HSI-H4O 0.47-0.005 
 REACH 0.405+0.01 
 KSTAR 0.1150.00 
 MYEG 1.76+0.01 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. StockAlliance - KTC " the top-tier CPG Distributor" in East Malaysia StockAlliance Smells Of Money
3. Stocks on Radar - MyEG Services AmInvest Research Reports
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. Elsoft Research may rise higher, says RHB Retail Research [Goreng Goreng] ELSOFT
Partners & Brokers