[SURIA] QoQ 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- 120.16%
YoY- 19.42%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 78,068 59,901 60,877 59,666 61,091 65,166 300,467 -59.11%
PBT 11,053 19,643 23,071 21,451 10,710 20,508 100,859 -76.94%
Tax 1,832 -7,493 -5,759 -5,450 -3,787 -2,761 -10,367 -
NP 12,885 12,150 17,312 16,001 6,923 17,747 90,492 -72.57%
-
NP to SH 12,885 12,150 17,312 16,001 7,268 18,002 90,586 -72.58%
-
Tax Rate -16.57% 38.15% 24.96% 25.41% 35.36% 13.46% 10.28% -
Total Cost 65,183 47,751 43,565 43,665 54,168 47,419 209,975 -53.99%
-
Net Worth 1,015,502 1,002,000 990,805 985,012 972,159 958,923 952,265 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 8,645 - - - 8,645 8,499 - -
Div Payout % 67.10% - - - 118.95% 47.22% - -
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 1,002,000 990,805 985,012 972,159 958,923 952,265 4.35%
NOSH 288,183 287,914 288,183 288,183 288,183 283,328 283,328 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 16.50% 20.28% 28.44% 26.82% 11.33% 27.23% 30.12% -
ROE 1.27% 1.21% 1.75% 1.62% 0.75% 1.88% 9.51% -
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 27.09 20.81 21.12 20.70 21.20 23.00 106.05 -59.57%
EPS 4.47 4.22 6.01 5.55 2.52 6.35 31.97 -72.90%
DPS 3.00 0.00 0.00 0.00 3.00 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 22.57 17.32 17.60 17.25 17.67 18.84 86.89 -59.12%
EPS 3.73 3.51 5.01 4.63 2.10 5.21 26.19 -72.56%
DPS 2.50 0.00 0.00 0.00 2.50 2.46 0.00 -
NAPS 2.9365 2.8975 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 7.35 9.85 9.66 11.01 11.04 9.26 2.20 122.66%
P/EPS 44.51 48.58 33.96 41.06 92.78 33.52 7.29 232.23%
EY 2.25 2.06 2.94 2.44 1.08 2.98 13.72 -69.87%
DY 1.51 0.00 0.00 0.00 1.28 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 7.46 9.85 9.42 10.82 10.85 11.30 1.89 148.72%
P/EPS 45.18 48.58 33.13 40.34 91.20 40.92 6.26 271.23%
EY 2.21 2.06 3.02 2.48 1.10 2.44 15.99 -73.10%
DY 1.49 0.00 0.00 0.00 1.30 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