[SURIA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -5.01%
YoY- -56.93%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 332,658 274,047 248,094 257,561 258,512 241,480 246,745 21.97%
PBT 67,662 67,118 72,612 70,833 75,218 73,037 73,902 -5.69%
Tax -18,782 -17,636 -14,373 -15,410 -16,870 -23,472 -18,740 0.14%
NP 48,880 49,482 58,239 55,423 58,348 49,565 55,162 -7.72%
-
NP to SH 48,880 49,482 58,239 55,423 58,348 49,565 55,417 -8.00%
-
Tax Rate 27.76% 26.28% 19.79% 21.76% 22.43% 32.14% 25.36% -
Total Cost 283,778 224,565 189,855 202,138 200,164 191,915 191,583 29.84%
-
Net Worth 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 1,002,000 990,805 4.12%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 8,643 8,643 8,645 8,645 8,652 19,992 -
Div Payout % - 17.47% 14.84% 15.60% 14.82% 17.46% 36.08% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 1,002,000 990,805 4.12%
NOSH 288,183 288,183 288,183 288,183 288,183 288,183 288,183 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.69% 18.06% 23.47% 21.52% 22.57% 20.53% 22.36% -
ROE 4.64% 4.78% 5.64% 5.39% 5.75% 4.95% 5.59% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 115.43 95.09 86.09 89.37 89.70 83.87 85.62 21.97%
EPS 16.96 17.17 20.21 19.23 20.25 17.22 19.23 -8.01%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 7.00 -
NAPS 3.6534 3.5922 3.5805 3.5692 3.5238 3.4802 3.4381 4.12%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 96.19 79.25 71.74 74.48 74.75 69.83 71.35 21.97%
EPS 14.13 14.31 16.84 16.03 16.87 14.33 16.02 -8.00%
DPS 0.00 2.50 2.50 2.50 2.50 2.50 5.78 -
NAPS 3.0445 2.9935 2.9837 2.9743 2.9365 2.8975 2.8651 4.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.85 2.08 2.05 2.21 1.99 2.05 2.04 -
P/RPS 1.60 2.19 2.38 2.47 2.22 2.44 2.38 -23.20%
P/EPS 10.91 12.11 10.14 11.49 9.83 11.91 10.61 1.87%
EY 9.17 8.25 9.86 8.70 10.17 8.40 9.43 -1.84%
DY 0.00 1.44 1.46 1.36 1.51 1.46 3.43 -
P/NAPS 0.51 0.58 0.57 0.62 0.56 0.59 0.59 -9.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 25/05/17 28/02/17 29/11/16 29/08/16 -
Price 1.77 1.90 2.13 2.24 2.02 2.05 1.99 -
P/RPS 1.53 2.00 2.47 2.51 2.25 2.44 2.32 -24.17%
P/EPS 10.44 11.07 10.54 11.65 9.98 11.91 10.35 0.57%
EY 9.58 9.04 9.49 8.59 10.02 8.40 9.66 -0.55%
DY 0.00 1.58 1.41 1.34 1.49 1.46 3.52 -
P/NAPS 0.48 0.53 0.59 0.63 0.57 0.59 0.58 -11.82%

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