[SURIA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.86%
YoY- -10.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 488,515 569,898 724,516 247,164 273,138 269,589 279,674 44.89%
PBT 150,086 185,834 237,736 72,036 72,810 83,729 84,844 46.11%
Tax -21,548 -23,681 -30,000 -18,532 -20,691 -23,020 -23,102 -4.52%
NP 128,538 162,153 207,736 53,504 52,119 60,709 61,742 62.82%
-
NP to SH 129,555 162,649 207,970 53,596 52,108 60,701 61,866 63.46%
-
Tax Rate 14.36% 12.74% 12.62% 25.73% 28.42% 27.49% 27.23% -
Total Cost 359,977 407,745 516,780 193,660 221,019 208,880 217,932 39.60%
-
Net Worth 972,159 958,923 952,265 861,685 848,279 872,451 869,193 7.72%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 20,172 11,333 - - 19,832 11,333 - -
Div Payout % 15.57% 6.97% - - 38.06% 18.67% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 972,159 958,923 952,265 861,685 848,279 872,451 869,193 7.72%
NOSH 288,183 283,328 283,328 283,328 283,326 283,328 283,328 1.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 26.31% 28.45% 28.67% 21.65% 19.08% 22.52% 22.08% -
ROE 13.33% 16.96% 21.84% 6.22% 6.14% 6.96% 7.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 169.51 201.14 255.72 87.24 96.40 95.15 98.71 43.26%
EPS 44.85 57.41 73.40 18.92 18.39 21.43 21.84 61.35%
DPS 7.00 4.00 0.00 0.00 7.00 4.00 0.00 -
NAPS 3.3734 3.3845 3.361 3.0413 2.994 3.0793 3.0678 6.51%
Adjusted Per Share Value based on latest NOSH - 283,328
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 141.25 164.78 209.49 71.47 78.98 77.95 80.87 44.88%
EPS 37.46 47.03 60.13 15.50 15.07 17.55 17.89 63.45%
DPS 5.83 3.28 0.00 0.00 5.73 3.28 0.00 -
NAPS 2.811 2.7727 2.7534 2.4915 2.4528 2.5227 2.5132 7.72%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.34 2.13 2.33 2.34 2.36 2.65 2.88 -
P/RPS 1.38 1.06 0.91 2.68 2.45 2.79 2.92 -39.24%
P/EPS 5.21 3.71 3.17 12.37 12.83 12.37 13.19 -46.07%
EY 19.21 26.95 31.50 8.08 7.79 8.08 7.58 85.56%
DY 2.99 1.88 0.00 0.00 2.97 1.51 0.00 -
P/NAPS 0.69 0.63 0.69 0.77 0.79 0.86 0.94 -18.58%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 27/08/15 28/05/15 27/02/15 18/11/14 25/08/14 -
Price 2.30 2.60 2.00 2.33 2.29 2.58 2.58 -
P/RPS 1.36 1.29 0.78 2.67 2.38 2.71 2.61 -35.16%
P/EPS 5.12 4.53 2.72 12.32 12.45 12.04 11.82 -42.66%
EY 19.55 22.08 36.70 8.12 8.03 8.30 8.46 74.52%
DY 3.04 1.54 0.00 0.00 3.06 1.55 0.00 -
P/NAPS 0.68 0.77 0.60 0.77 0.76 0.84 0.84 -13.10%

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