[SURIA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 419.75%
YoY- 36.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 91,540 96,187 127,272 114,705 86,746 72,492 58,715 34.41%
PBT 18,973 19,851 20,053 16,949 14,149 19,498 17,066 7.31%
Tax -3,473 -4,644 -5,770 686 -10,756 -4,722 -3,990 -8.82%
NP 15,500 15,207 14,283 17,635 3,393 14,776 13,076 11.99%
-
NP to SH 15,500 15,207 14,283 17,635 3,393 14,776 13,076 11.99%
-
Tax Rate 18.30% 23.39% 28.77% -4.05% 76.02% 24.22% 23.38% -
Total Cost 76,040 80,980 112,989 97,070 83,353 57,716 45,639 40.49%
-
Net Worth 1,080,603 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 1,028,586 3.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,086 - - - - - - -
Div Payout % 65.07% - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,080,603 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 1,028,586 3.34%
NOSH 288,183 288,183 288,183 288,183 288,183 288,183 288,183 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 16.93% 15.81% 11.22% 15.37% 3.91% 20.38% 22.27% -
ROE 1.43% 1.40% 1.34% 1.67% 0.33% 1.43% 1.27% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.76 33.38 44.16 39.80 30.10 25.15 20.37 34.42%
EPS 5.38 5.28 4.96 6.12 1.18 5.13 4.54 11.97%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7497 3.7559 3.7031 3.6534 3.5922 3.5805 3.5692 3.34%
Adjusted Per Share Value based on latest NOSH - 288,183
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.47 27.81 36.80 33.17 25.08 20.96 16.98 34.40%
EPS 4.48 4.40 4.13 5.10 0.98 4.27 3.78 11.98%
DPS 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1245 3.1297 3.0857 3.0443 2.9933 2.9835 2.9741 3.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.62 1.71 1.67 1.85 2.08 2.05 2.21 -
P/RPS 5.10 5.12 3.78 4.65 6.91 8.15 10.85 -39.51%
P/EPS 30.12 32.41 33.70 30.23 176.66 39.98 48.71 -27.39%
EY 3.32 3.09 2.97 3.31 0.57 2.50 2.05 37.86%
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.45 0.51 0.58 0.57 0.62 -21.63%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 21/08/18 24/05/18 28/02/18 30/11/17 30/08/17 25/05/17 -
Price 1.58 1.66 1.70 1.77 1.90 2.13 2.24 -
P/RPS 4.97 4.97 3.85 4.45 6.31 8.47 10.99 -41.05%
P/EPS 29.38 31.46 34.30 28.92 161.38 41.54 49.37 -29.22%
EY 3.40 3.18 2.92 3.46 0.62 2.41 2.03 40.98%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.46 0.48 0.53 0.59 0.63 -23.66%

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