[SURIA] QoQ TTM 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- 2.06%
YoY- 154.96%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 258,512 241,480 246,745 486,335 488,460 498,370 495,559 -35.06%
PBT 75,218 73,037 73,902 151,690 148,248 149,389 149,256 -36.54%
Tax -16,870 -23,472 -18,740 -23,348 -22,531 -21,187 -24,140 -21.16%
NP 58,348 49,565 55,162 128,342 125,717 128,202 125,116 -39.72%
-
NP to SH 58,348 49,565 55,417 128,691 126,089 128,569 125,160 -39.73%
-
Tax Rate 22.43% 32.14% 25.36% 15.39% 15.20% 14.18% 16.17% -
Total Cost 200,164 191,915 191,583 357,993 362,743 370,168 370,443 -33.53%
-
Net Worth 1,015,502 1,002,000 990,805 985,012 865,238 959,492 952,328 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 8,652 19,992 19,992 19,992 19,834 16,994 -36.14%
Div Payout % 14.82% 17.46% 36.08% 15.54% 15.86% 15.43% 13.58% -
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 1,002,000 990,805 985,012 865,238 959,492 952,328 4.35%
NOSH 288,183 288,183 288,183 288,183 288,183 283,328 283,328 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 22.57% 20.53% 22.36% 26.39% 25.74% 25.72% 25.25% -
ROE 5.75% 4.95% 5.59% 13.06% 14.57% 13.40% 13.14% -
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 89.70 83.87 85.62 168.76 169.36 175.79 174.89 -35.79%
EPS 20.25 17.22 19.23 44.66 43.72 45.35 44.17 -40.40%
DPS 3.00 3.00 7.00 7.00 7.00 7.00 6.00 -36.87%
NAPS 3.5238 3.4802 3.4381 3.418 3.00 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 74.75 69.83 71.35 140.63 141.25 144.11 143.30 -35.07%
EPS 16.87 14.33 16.02 37.21 36.46 37.18 36.19 -39.74%
DPS 2.50 2.50 5.78 5.78 5.78 5.74 4.91 -36.10%
NAPS 2.9365 2.8975 2.8651 2.8483 2.502 2.7745 2.7538 4.35%
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 2.22 2.44 2.38 1.35 1.38 1.21 1.33 40.49%
P/EPS 9.83 11.91 10.61 5.11 5.35 4.70 5.27 51.24%
EY 10.17 8.40 9.43 19.59 18.68 21.29 18.96 -33.85%
DY 1.51 1.46 3.43 3.07 2.99 3.29 2.58 -29.91%
P/NAPS 0.56 0.59 0.59 0.67 0.78 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 2.25 2.44 2.32 1.33 1.36 1.48 1.14 57.02%
P/EPS 9.98 11.91 10.35 5.02 5.26 5.73 4.53 68.90%
EY 10.02 8.40 9.66 19.94 19.01 17.44 22.09 -40.82%
DY 1.49 1.46 3.52 3.13 3.04 2.69 3.00 -37.15%
P/NAPS 0.57 0.59 0.58 0.66 0.77 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