[SURIA] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1.93%
YoY- 141.98%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 241,480 246,745 486,335 488,460 498,370 495,559 263,407 -5.61%
PBT 73,037 73,902 151,690 148,248 149,389 149,256 70,469 2.40%
Tax -23,472 -18,740 -23,348 -22,531 -21,187 -24,140 -19,936 11.46%
NP 49,565 55,162 128,342 125,717 128,202 125,116 50,533 -1.27%
-
NP to SH 49,565 55,417 128,691 126,089 128,569 125,160 50,475 -1.20%
-
Tax Rate 32.14% 25.36% 15.39% 15.20% 14.18% 16.17% 28.29% -
Total Cost 191,915 191,583 357,993 362,743 370,168 370,443 212,874 -6.65%
-
Net Worth 1,002,000 990,805 985,012 865,238 959,492 952,328 861,530 10.56%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 8,652 19,992 19,992 19,992 19,834 16,994 16,994 -36.16%
Div Payout % 17.46% 36.08% 15.54% 15.86% 15.43% 13.58% 33.67% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,002,000 990,805 985,012 865,238 959,492 952,328 861,530 10.56%
NOSH 288,183 288,183 288,183 288,183 283,328 283,328 283,328 1.13%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.53% 22.36% 26.39% 25.74% 25.72% 25.25% 19.18% -
ROE 4.95% 5.59% 13.06% 14.57% 13.40% 13.14% 5.86% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 83.87 85.62 168.76 169.36 175.79 174.89 92.99 -6.63%
EPS 17.22 19.23 44.66 43.72 45.35 44.17 17.82 -2.25%
DPS 3.00 7.00 7.00 7.00 7.00 6.00 6.00 -36.92%
NAPS 3.4802 3.4381 3.418 3.00 3.3845 3.361 3.0413 9.37%
Adjusted Per Share Value based on latest NOSH - 288,183
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 69.82 71.35 140.62 141.24 144.10 143.29 76.16 -5.61%
EPS 14.33 16.02 37.21 36.46 37.18 36.19 14.59 -1.18%
DPS 2.50 5.78 5.78 5.78 5.74 4.91 4.91 -36.15%
NAPS 2.8973 2.8649 2.8481 2.5018 2.7743 2.7536 2.4911 10.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.05 2.04 2.28 2.34 2.13 2.33 2.34 -
P/RPS 2.44 2.38 1.35 1.38 1.21 1.33 2.52 -2.12%
P/EPS 11.91 10.61 5.11 5.35 4.70 5.27 13.13 -6.27%
EY 8.40 9.43 19.59 18.68 21.29 18.96 7.61 6.78%
DY 1.46 3.43 3.07 2.99 3.29 2.58 2.56 -31.15%
P/NAPS 0.59 0.59 0.67 0.78 0.63 0.69 0.77 -16.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 27/05/16 29/02/16 26/11/15 27/08/15 28/05/15 -
Price 2.05 1.99 2.24 2.30 2.60 2.00 2.33 -
P/RPS 2.44 2.32 1.33 1.36 1.48 1.14 2.51 -1.86%
P/EPS 11.91 10.35 5.02 5.26 5.73 4.53 13.08 -6.03%
EY 8.40 9.66 19.94 19.01 17.44 22.09 7.65 6.41%
DY 1.46 3.52 3.13 3.04 2.69 3.00 2.58 -31.51%
P/NAPS 0.59 0.58 0.66 0.77 0.77 0.60 0.77 -16.22%

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