[SURIA] QoQ TTM 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- -1.22%
YoY- -16.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 429,704 424,910 401,215 332,658 274,047 248,094 257,561 40.62%
PBT 75,826 71,002 70,649 67,662 67,118 72,612 70,833 4.64%
Tax -13,201 -20,484 -20,562 -18,782 -17,636 -14,373 -15,410 -9.79%
NP 62,625 50,518 50,087 48,880 49,482 58,239 55,423 8.47%
-
NP to SH 62,625 50,518 50,087 48,880 49,482 58,239 55,423 8.47%
-
Tax Rate 17.41% 28.85% 29.10% 27.76% 26.28% 19.79% 21.76% -
Total Cost 367,079 374,392 351,128 283,778 224,565 189,855 202,138 48.79%
-
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 - - - 8,643 8,643 8,645 10.81%
Div Payout % 16.11% - - - 17.47% 14.84% 15.60% -
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 14.57% 11.89% 12.48% 14.69% 18.06% 23.47% 21.52% -
ROE 5.80% 4.67% 4.69% 4.64% 4.78% 5.64% 5.39% -
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 149.11 147.44 139.22 115.43 95.09 86.09 89.37 40.62%
EPS 21.73 17.53 17.38 16.96 17.17 20.21 19.23 8.48%
DPS 3.50 0.00 0.00 0.00 3.00 3.00 3.00 10.81%
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 124.26 122.87 116.02 96.19 79.25 71.74 74.48 40.62%
EPS 18.11 14.61 14.48 14.13 14.31 16.84 16.03 8.46%
DPS 2.92 0.00 0.00 0.00 2.50 2.50 2.50 10.89%
NAPS 3.1248 3.1299 3.0859 3.0445 2.9935 2.9837 2.9743 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 1.09 1.16 1.20 1.60 2.19 2.38 2.47 -42.00%
P/EPS 7.45 9.75 9.61 10.91 12.11 10.14 11.49 -25.06%
EY 13.41 10.25 10.41 9.17 8.25 9.86 8.70 33.40%
DY 2.16 0.00 0.00 0.00 1.44 1.46 1.36 36.08%
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 1.06 1.13 1.22 1.53 2.00 2.47 2.51 -43.68%
P/EPS 7.27 9.47 9.78 10.44 11.07 10.54 11.65 -26.95%
EY 13.75 10.56 10.22 9.58 9.04 9.49 8.59 36.79%
DY 2.22 0.00 0.00 0.00 1.58 1.41 1.34 39.96%
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