[SURIA] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 147.96%
YoY- 105.85%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 486,335 488,460 498,370 495,559 263,407 273,138 275,393 46.05%
PBT 151,690 148,248 149,389 149,256 70,469 72,810 78,267 55.38%
Tax -23,348 -22,531 -21,187 -24,140 -19,936 -20,691 -21,165 6.75%
NP 128,342 125,717 128,202 125,116 50,533 52,119 57,102 71.50%
-
NP to SH 128,691 126,089 128,569 125,160 50,475 52,108 56,870 72.27%
-
Tax Rate 15.39% 15.20% 14.18% 16.17% 28.29% 28.42% 27.04% -
Total Cost 357,993 362,743 370,168 370,443 212,874 221,019 218,291 39.02%
-
Net Worth 985,012 865,238 959,492 952,328 861,530 847,756 872,451 8.41%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 19,992 19,992 19,834 16,994 16,994 16,994 16,996 11.42%
Div Payout % 15.54% 15.86% 15.43% 13.58% 33.67% 32.61% 29.89% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 985,012 865,238 959,492 952,328 861,530 847,756 872,451 8.41%
NOSH 288,183 288,183 283,328 283,328 283,328 283,328 283,328 1.13%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 26.39% 25.74% 25.72% 25.25% 19.18% 19.08% 20.73% -
ROE 13.06% 14.57% 13.40% 13.14% 5.86% 6.15% 6.52% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 168.76 169.36 175.79 174.89 92.99 96.46 97.20 44.40%
EPS 44.66 43.72 45.35 44.17 17.82 18.40 20.07 70.36%
DPS 7.00 7.00 7.00 6.00 6.00 6.00 6.00 10.81%
NAPS 3.418 3.00 3.3845 3.361 3.0413 2.994 3.0793 7.19%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 140.63 141.25 144.11 143.30 76.17 78.98 79.63 46.05%
EPS 37.21 36.46 37.18 36.19 14.60 15.07 16.44 72.30%
DPS 5.78 5.78 5.74 4.91 4.91 4.91 4.91 11.47%
NAPS 2.8483 2.502 2.7745 2.7538 2.4913 2.4514 2.5228 8.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.28 2.34 2.13 2.33 2.34 2.36 2.65 -
P/RPS 1.35 1.38 1.21 1.33 2.52 2.45 2.73 -37.43%
P/EPS 5.11 5.35 4.70 5.27 13.13 12.82 13.20 -46.85%
EY 19.59 18.68 21.29 18.96 7.61 7.80 7.57 88.38%
DY 3.07 2.99 3.29 2.58 2.56 2.54 2.26 22.63%
P/NAPS 0.67 0.78 0.63 0.69 0.77 0.79 0.86 -15.31%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 26/11/15 27/08/15 28/05/15 27/02/15 18/11/14 -
Price 2.24 2.30 2.60 2.00 2.33 2.29 2.58 -
P/RPS 1.33 1.36 1.48 1.14 2.51 2.37 2.65 -36.81%
P/EPS 5.02 5.26 5.73 4.53 13.08 12.44 12.85 -46.52%
EY 19.94 19.01 17.44 22.09 7.65 8.04 7.78 87.17%
DY 3.13 3.04 2.69 3.00 2.58 2.62 2.33 21.72%
P/NAPS 0.66 0.77 0.77 0.60 0.77 0.76 0.84 -14.83%

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