[SURIA] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -21.54%
YoY- -18.28%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 332,658 290,604 262,414 234,860 258,512 240,592 241,086 23.86%
PBT 67,662 67,617 73,128 68,264 83,533 85,553 89,044 -16.68%
Tax -18,782 -25,957 -17,424 -15,960 -16,870 -24,936 -22,418 -11.09%
NP 48,880 41,660 55,704 52,304 66,663 60,617 66,626 -18.61%
-
NP to SH 48,880 41,660 55,704 52,304 66,663 60,617 66,626 -18.61%
-
Tax Rate 27.76% 38.39% 23.83% 23.38% 20.20% 29.15% 25.18% -
Total Cost 283,778 248,944 206,710 182,556 191,849 179,974 174,460 38.18%
-
Net Worth 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 1,002,663 990,805 4.12%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,527 - - - 20,172 - - -
Div Payout % 23.58% - - - 30.26% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 1,002,663 990,805 4.12%
NOSH 288,183 288,183 288,183 288,183 288,183 288,105 288,183 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.69% 14.34% 21.23% 22.27% 25.79% 25.20% 27.64% -
ROE 4.64% 4.02% 5.40% 5.09% 6.56% 6.05% 6.72% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 115.43 100.84 91.06 81.50 89.70 83.51 83.66 23.86%
EPS 16.96 14.45 19.32 18.16 23.13 21.04 23.12 -18.61%
DPS 4.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.6534 3.5922 3.5805 3.5692 3.5238 3.4802 3.4381 4.12%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 96.19 84.03 75.88 67.91 74.75 69.57 69.71 23.87%
EPS 14.13 12.05 16.11 15.12 19.28 17.53 19.26 -18.61%
DPS 3.33 0.00 0.00 0.00 5.83 0.00 0.00 -
NAPS 3.0443 2.9933 2.9835 2.9741 2.9363 2.8992 2.8649 4.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.85 2.08 2.05 2.21 1.99 2.05 2.04 -
P/RPS 1.60 2.06 2.25 2.71 2.22 2.45 2.44 -24.46%
P/EPS 10.91 14.39 10.61 12.18 8.60 9.74 8.82 15.18%
EY 9.17 6.95 9.43 8.21 11.62 10.26 11.33 -13.11%
DY 2.16 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 0.51 0.58 0.57 0.62 0.56 0.59 0.59 -9.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 25/05/17 28/02/17 29/11/16 29/08/16 -
Price 1.77 1.90 2.13 2.24 2.02 2.05 1.99 -
P/RPS 1.53 1.88 2.34 2.75 2.25 2.45 2.38 -25.45%
P/EPS 10.44 13.14 11.02 12.34 8.73 9.74 8.61 13.66%
EY 9.58 7.61 9.07 8.10 11.45 10.26 11.62 -12.04%
DY 2.26 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 0.48 0.53 0.59 0.63 0.57 0.59 0.58 -11.82%

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