[SURIA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.47%
YoY- -9.63%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 400,543 429,704 424,910 401,215 332,658 274,047 248,094 37.50%
PBT 75,020 75,826 71,002 70,649 67,662 67,118 72,612 2.19%
Tax -22,074 -13,201 -20,484 -20,562 -18,782 -17,636 -14,373 33.00%
NP 52,946 62,625 50,518 50,087 48,880 49,482 58,239 -6.13%
-
NP to SH 52,960 62,625 50,518 50,087 48,880 49,482 58,239 -6.12%
-
Tax Rate 29.42% 17.41% 28.85% 29.10% 27.76% 26.28% 19.79% -
Total Cost 347,597 367,079 374,392 351,128 283,778 224,565 189,855 49.49%
-
Net Worth 1,078,476 1,080,603 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 2.98%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,190 10,086 - - - 8,643 8,643 87.17%
Div Payout % 41.90% 16.11% - - - 17.47% 14.84% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,078,476 1,080,603 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 2.98%
NOSH 288,183 288,183 288,183 288,183 288,183 288,183 288,183 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.22% 14.57% 11.89% 12.48% 14.69% 18.06% 23.47% -
ROE 4.91% 5.80% 4.67% 4.69% 4.64% 4.78% 5.64% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 115.82 149.11 147.44 139.22 115.43 95.09 86.09 21.80%
EPS 15.31 21.73 17.53 17.38 16.96 17.17 20.21 -16.85%
DPS 6.42 3.50 0.00 0.00 0.00 3.00 3.00 65.83%
NAPS 3.1186 3.7497 3.7559 3.7031 3.6534 3.5922 3.5805 -8.77%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 115.82 124.26 122.87 116.02 96.19 79.25 71.74 37.49%
EPS 15.31 18.11 14.61 14.48 14.13 14.31 16.84 -6.13%
DPS 6.42 2.92 0.00 0.00 0.00 2.50 2.50 87.20%
NAPS 3.1186 3.1248 3.1299 3.0859 3.0445 2.9935 2.9837 2.98%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.65 1.62 1.71 1.67 1.85 2.08 2.05 -
P/RPS 1.42 1.09 1.16 1.20 1.60 2.19 2.38 -29.06%
P/EPS 10.77 7.45 9.75 9.61 10.91 12.11 10.14 4.08%
EY 9.28 13.41 10.25 10.41 9.17 8.25 9.86 -3.95%
DY 3.89 2.16 0.00 0.00 0.00 1.44 1.46 91.84%
P/NAPS 0.53 0.43 0.46 0.45 0.51 0.58 0.57 -4.72%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 15/11/18 21/08/18 24/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.39 1.58 1.66 1.70 1.77 1.90 2.13 -
P/RPS 1.20 1.06 1.13 1.22 1.53 2.00 2.47 -38.11%
P/EPS 9.08 7.27 9.47 9.78 10.44 11.07 10.54 -9.43%
EY 11.02 13.75 10.56 10.22 9.58 9.04 9.49 10.44%
DY 4.62 2.22 0.00 0.00 0.00 1.58 1.41 120.12%
P/NAPS 0.45 0.42 0.44 0.46 0.48 0.53 0.59 -16.48%

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