[SURIA] QoQ 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- 103.57%
YoY- -10.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 61,091 65,166 300,467 61,791 70,946 62,355 68,315 -7.16%
PBT 10,710 20,508 100,859 18,009 10,013 20,375 22,072 -38.16%
Tax -3,787 -2,761 -10,367 -4,633 -3,426 -5,714 -6,163 -27.65%
NP 6,923 17,747 90,492 13,376 6,587 14,661 15,909 -42.48%
-
NP to SH 7,268 18,002 90,586 13,399 6,582 14,593 15,901 -40.57%
-
Tax Rate 35.36% 13.46% 10.28% 25.73% 34.22% 28.04% 27.92% -
Total Cost 54,168 47,419 209,975 48,415 64,359 47,694 52,406 2.22%
-
Net Worth 972,159 958,923 952,265 861,685 847,756 872,451 869,193 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 8,645 8,499 - - 8,494 8,499 - -
Div Payout % 118.95% 47.22% - - 129.06% 58.25% - -
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 972,159 958,923 952,265 861,685 847,756 872,451 869,193 7.72%
NOSH 288,183 283,328 283,328 283,328 283,151 283,328 283,328 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 11.33% 27.23% 30.12% 21.65% 9.28% 23.51% 23.29% -
ROE 0.75% 1.88% 9.51% 1.55% 0.78% 1.67% 1.83% -
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 21.20 23.00 106.05 21.81 25.06 22.01 24.11 -8.19%
EPS 2.52 6.35 31.97 4.73 2.32 5.15 5.61 -41.26%
DPS 3.00 3.00 0.00 0.00 3.00 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 17.66 18.84 86.88 17.87 20.51 18.03 19.75 -7.16%
EPS 2.10 5.21 26.19 3.87 1.90 4.22 4.60 -40.62%
DPS 2.50 2.46 0.00 0.00 2.46 2.46 0.00 -
NAPS 2.811 2.7727 2.7534 2.4915 2.4513 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 11.04 9.26 2.20 10.73 9.42 12.04 11.94 -5.07%
P/EPS 92.78 33.52 7.29 49.48 101.53 51.45 51.32 48.24%
EY 1.08 2.98 13.72 2.02 0.98 1.94 1.95 -32.48%
DY 1.28 1.41 0.00 0.00 1.27 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 10.85 11.30 1.89 10.68 9.14 11.72 10.70 0.92%
P/EPS 91.20 40.92 6.26 49.27 98.51 50.09 45.97 57.69%
EY 1.10 2.44 15.99 2.03 1.02 2.00 2.18 -36.54%
DY 1.30 1.15 0.00 0.00 1.31 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