[SURIA] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -80.13%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 60,877 59,666 61,091 65,166 300,467 61,791 70,946 -9.70%
PBT 23,071 21,451 10,710 20,508 100,859 18,009 10,013 74.53%
Tax -5,759 -5,450 -3,787 -2,761 -10,367 -4,633 -3,426 41.41%
NP 17,312 16,001 6,923 17,747 90,492 13,376 6,587 90.55%
-
NP to SH 17,312 16,001 7,268 18,002 90,586 13,399 6,582 90.65%
-
Tax Rate 24.96% 25.41% 35.36% 13.46% 10.28% 25.73% 34.22% -
Total Cost 43,565 43,665 54,168 47,419 209,975 48,415 64,359 -22.92%
-
Net Worth 990,805 985,012 972,159 958,923 952,265 861,685 847,756 10.96%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 8,645 8,499 - - 8,494 -
Div Payout % - - 118.95% 47.22% - - 129.06% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 990,805 985,012 972,159 958,923 952,265 861,685 847,756 10.96%
NOSH 288,183 288,183 288,183 283,328 283,328 283,328 283,151 1.18%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 28.44% 26.82% 11.33% 27.23% 30.12% 21.65% 9.28% -
ROE 1.75% 1.62% 0.75% 1.88% 9.51% 1.55% 0.78% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.12 20.70 21.20 23.00 106.05 21.81 25.06 -10.78%
EPS 6.01 5.55 2.52 6.35 31.97 4.73 2.32 88.73%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 3.00 -
NAPS 3.4381 3.418 3.3734 3.3845 3.361 3.0413 2.994 9.66%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.60 17.25 17.66 18.84 86.88 17.87 20.51 -9.70%
EPS 5.01 4.63 2.10 5.21 26.19 3.87 1.90 90.97%
DPS 0.00 0.00 2.50 2.46 0.00 0.00 2.46 -
NAPS 2.8649 2.8481 2.811 2.7727 2.7534 2.4915 2.4513 10.96%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.04 2.28 2.34 2.13 2.33 2.34 2.36 -
P/RPS 9.66 11.01 11.04 9.26 2.20 10.73 9.42 1.69%
P/EPS 33.96 41.06 92.78 33.52 7.29 49.48 101.53 -51.84%
EY 2.94 2.44 1.08 2.98 13.72 2.02 0.98 108.14%
DY 0.00 0.00 1.28 1.41 0.00 0.00 1.27 -
P/NAPS 0.59 0.67 0.69 0.63 0.69 0.77 0.79 -17.69%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 29/02/16 26/11/15 27/08/15 28/05/15 27/02/15 -
Price 1.99 2.24 2.30 2.60 2.00 2.33 2.29 -
P/RPS 9.42 10.82 10.85 11.30 1.89 10.68 9.14 2.03%
P/EPS 33.13 40.34 91.20 40.92 6.26 49.27 98.51 -51.67%
EY 3.02 2.48 1.10 2.44 15.99 2.03 1.02 106.32%
DY 0.00 0.00 1.30 1.15 0.00 0.00 1.31 -
P/NAPS 0.58 0.66 0.68 0.77 0.60 0.77 0.76 -16.50%

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