[SURIA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 16.88%
YoY- 9.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 400,544 420,000 446,918 509,088 332,658 290,604 262,414 32.46%
PBT 75,021 78,504 79,808 80,212 67,662 67,617 73,128 1.71%
Tax -22,074 -18,516 -20,828 -23,080 -18,782 -25,957 -17,424 17.03%
NP 52,947 59,988 58,980 57,132 48,880 41,660 55,704 -3.31%
-
NP to SH 52,961 59,988 58,980 57,132 48,880 41,660 55,704 -3.30%
-
Tax Rate 29.42% 23.59% 26.10% 28.77% 27.76% 38.39% 23.83% -
Total Cost 347,597 360,012 387,938 451,956 283,778 248,944 206,710 41.27%
-
Net Worth 1,078,476 1,080,603 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 2.98%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 32,852 13,448 - - 11,527 - - -
Div Payout % 62.03% 22.42% - - 23.58% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,078,476 1,080,603 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 2.98%
NOSH 288,183 288,183 288,183 288,183 288,183 288,183 288,183 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.22% 14.28% 13.20% 11.22% 14.69% 14.34% 21.23% -
ROE 4.91% 5.55% 5.45% 5.35% 4.64% 4.02% 5.40% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 115.82 145.74 155.08 176.65 115.43 100.84 91.06 17.34%
EPS 15.31 20.81 20.46 19.84 16.96 14.45 19.32 -14.32%
DPS 9.50 4.67 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.1186 3.7497 3.7559 3.7031 3.6534 3.5922 3.5805 -8.77%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 115.82 121.45 129.23 147.21 96.19 84.03 75.88 32.46%
EPS 15.31 17.35 17.06 16.52 14.13 12.05 16.11 -3.32%
DPS 9.50 3.89 0.00 0.00 3.33 0.00 0.00 -
NAPS 3.1186 3.1248 3.1299 3.0859 3.0445 2.9935 2.9837 2.98%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.65 1.62 1.71 1.67 1.85 2.08 2.05 -
P/RPS 1.42 1.11 1.10 0.95 1.60 2.06 2.25 -26.36%
P/EPS 10.77 7.78 8.36 8.42 10.91 14.39 10.61 1.00%
EY 9.28 12.85 11.97 11.87 9.17 6.95 9.43 -1.06%
DY 5.76 2.88 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.53 0.43 0.46 0.45 0.51 0.58 0.57 -4.72%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 15/11/18 21/08/18 24/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.43 1.58 1.66 1.70 1.77 1.90 2.13 -
P/RPS 1.23 1.08 1.07 0.96 1.53 1.88 2.34 -34.79%
P/EPS 9.34 7.59 8.11 8.58 10.44 13.14 11.02 -10.41%
EY 10.71 13.17 12.33 11.66 9.58 7.61 9.07 11.68%
DY 6.64 2.95 0.00 0.00 2.26 0.00 0.00 -
P/NAPS 0.46 0.42 0.44 0.46 0.48 0.53 0.59 -15.25%

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