[SURIA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 6.5%
YoY- -16.39%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 509,088 332,658 290,604 262,414 234,860 258,512 240,592 64.89%
PBT 80,212 67,662 67,617 73,128 68,264 83,533 85,553 -4.21%
Tax -23,080 -18,782 -25,957 -17,424 -15,960 -16,870 -24,936 -5.03%
NP 57,132 48,880 41,660 55,704 52,304 66,663 60,617 -3.87%
-
NP to SH 57,132 48,880 41,660 55,704 52,304 66,663 60,617 -3.87%
-
Tax Rate 28.77% 27.76% 38.39% 23.83% 23.38% 20.20% 29.15% -
Total Cost 451,956 283,778 248,944 206,710 182,556 191,849 179,974 84.85%
-
Net Worth 1,067,174 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 1,002,663 4.24%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 11,527 - - - 20,172 - -
Div Payout % - 23.58% - - - 30.26% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,067,174 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 1,002,663 4.24%
NOSH 288,183 288,183 288,183 288,183 288,183 288,183 288,105 0.01%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.22% 14.69% 14.34% 21.23% 22.27% 25.79% 25.20% -
ROE 5.35% 4.64% 4.02% 5.40% 5.09% 6.56% 6.05% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 176.65 115.43 100.84 91.06 81.50 89.70 83.51 64.85%
EPS 19.84 16.96 14.45 19.32 18.16 23.13 21.04 -3.84%
DPS 0.00 4.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.7031 3.6534 3.5922 3.5805 3.5692 3.5238 3.4802 4.22%
Adjusted Per Share Value based on latest NOSH - 288,183
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 147.21 96.19 84.03 75.88 67.91 74.75 69.57 64.89%
EPS 16.52 14.13 12.05 16.11 15.12 19.28 17.53 -3.88%
DPS 0.00 3.33 0.00 0.00 0.00 5.83 0.00 -
NAPS 3.0859 3.0445 2.9935 2.9837 2.9743 2.9365 2.8994 4.24%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.67 1.85 2.08 2.05 2.21 1.99 2.05 -
P/RPS 0.95 1.60 2.06 2.25 2.71 2.22 2.45 -46.85%
P/EPS 8.42 10.91 14.39 10.61 12.18 8.60 9.74 -9.26%
EY 11.87 9.17 6.95 9.43 8.21 11.62 10.26 10.21%
DY 0.00 2.16 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 0.45 0.51 0.58 0.57 0.62 0.56 0.59 -16.53%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 28/02/18 30/11/17 30/08/17 25/05/17 28/02/17 29/11/16 -
Price 1.70 1.77 1.90 2.13 2.24 2.02 2.05 -
P/RPS 0.96 1.53 1.88 2.34 2.75 2.25 2.45 -46.48%
P/EPS 8.58 10.44 13.14 11.02 12.34 8.73 9.74 -8.11%
EY 11.66 9.58 7.61 9.07 8.10 11.45 10.26 8.91%
DY 0.00 2.26 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 0.46 0.48 0.53 0.59 0.63 0.57 0.59 -15.30%

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