[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -87.65%
YoY- 19.42%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 258,512 180,444 120,543 59,666 488,515 427,424 362,258 -20.06%
PBT 83,533 64,165 44,522 21,451 150,086 139,376 118,868 -20.87%
Tax -16,870 -18,702 -11,209 -5,450 -21,548 -17,761 -15,000 8.10%
NP 66,663 45,463 33,313 16,001 128,538 121,615 103,868 -25.49%
-
NP to SH 66,663 45,463 33,313 16,001 129,555 121,987 103,985 -25.55%
-
Tax Rate 20.20% 29.15% 25.18% 25.41% 14.36% 12.74% 12.62% -
Total Cost 191,849 134,981 87,230 43,665 359,977 305,809 258,390 -17.93%
-
Net Worth 1,015,502 1,002,663 990,805 985,012 972,159 958,923 952,265 4.35%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 20,172 - - - 20,172 8,499 - -
Div Payout % 30.26% - - - 15.57% 6.97% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,015,502 1,002,663 990,805 985,012 972,159 958,923 952,265 4.35%
NOSH 288,183 288,105 288,183 288,183 288,183 283,328 283,328 1.13%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 25.79% 25.20% 27.64% 26.82% 26.31% 28.45% 28.67% -
ROE 6.56% 4.53% 3.36% 1.62% 13.33% 12.72% 10.92% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.70 62.63 41.83 20.70 169.51 150.86 127.86 -20.96%
EPS 23.13 15.78 11.56 5.55 44.85 43.06 36.70 -26.38%
DPS 7.00 0.00 0.00 0.00 7.00 3.00 0.00 -
NAPS 3.5238 3.4802 3.4381 3.418 3.3734 3.3845 3.361 3.18%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 74.75 52.18 34.86 17.25 141.26 123.60 104.75 -20.06%
EPS 19.28 13.15 9.63 4.63 37.46 35.27 30.07 -25.54%
DPS 5.83 0.00 0.00 0.00 5.83 2.46 0.00 -
NAPS 2.9365 2.8994 2.8651 2.8483 2.8112 2.7729 2.7536 4.36%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.99 2.05 2.04 2.28 2.34 2.13 2.33 -
P/RPS 2.22 3.27 4.88 11.01 1.38 1.41 1.82 14.09%
P/EPS 8.60 12.99 17.65 41.06 5.21 4.95 6.35 22.29%
EY 11.62 7.70 5.67 2.44 19.21 20.21 15.75 -18.27%
DY 3.52 0.00 0.00 0.00 2.99 1.41 0.00 -
P/NAPS 0.56 0.59 0.59 0.67 0.69 0.63 0.69 -12.93%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 26/11/15 27/08/15 -
Price 2.02 2.05 1.99 2.24 2.30 2.60 2.00 -
P/RPS 2.25 3.27 4.76 10.82 1.36 1.72 1.56 27.51%
P/EPS 8.73 12.99 17.22 40.34 5.12 6.04 5.45 36.70%
EY 11.45 7.70 5.81 2.48 19.55 16.56 18.35 -26.87%
DY 3.47 0.00 0.00 0.00 3.04 1.15 0.00 -
P/NAPS 0.57 0.59 0.58 0.66 0.68 0.77 0.60 -3.34%

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