[SURIA] QoQ Cumulative 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- -74.29%
YoY- -10.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 488,515 427,424 362,258 61,791 273,138 202,192 139,837 129.71%
PBT 150,086 139,376 118,868 18,009 72,810 62,797 42,422 131.65%
Tax -21,548 -17,761 -15,000 -4,633 -20,691 -17,265 -11,551 51.36%
NP 128,538 121,615 103,868 13,376 52,119 45,532 30,871 158.14%
-
NP to SH 129,555 121,987 103,985 13,399 52,108 45,526 30,933 159.15%
-
Tax Rate 14.36% 12.74% 12.62% 25.73% 28.42% 27.49% 27.23% -
Total Cost 359,977 305,809 258,390 48,415 221,019 156,660 108,966 121.33%
-
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 8,499 - - 19,832 8,499 - -
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% 12.72% 10.92% 1.55% 6.14% 5.22% 3.56% -
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 169.51 150.86 127.86 21.81 96.40 71.36 49.36 127.11%
EPS 44.85 43.06 36.70 4.73 18.39 16.07 10.92 155.80%
DPS 7.00 3.00 0.00 0.00 7.00 3.00 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 141.25 123.59 104.75 17.87 78.98 58.46 40.43 129.72%
EPS 37.46 35.27 30.07 3.87 15.07 13.16 8.94 159.23%
DPS 5.83 2.46 0.00 0.00 5.73 2.46 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 1.41 1.82 10.73 2.45 3.71 5.84 -61.67%
P/EPS 5.21 4.95 6.35 49.48 12.83 16.49 26.38 -65.98%
EY 19.21 20.21 15.75 2.02 7.79 6.06 3.79 194.19%
DY 2.99 1.41 0.00 0.00 2.97 1.13 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 1.72 1.56 10.68 2.38 3.62 5.23 -59.15%
P/EPS 5.12 6.04 5.45 49.27 12.45 16.06 23.63 -63.82%
EY 19.55 16.56 18.35 2.03 8.03 6.23 4.23 176.68%
DY 3.04 1.15 0.00 0.00 3.06 1.16 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