[SURIA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 288.03%
YoY- 236.16%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 446,918 262,414 241,086 724,516 279,674 244,258 266,916 8.96%
PBT 79,808 73,128 89,044 237,736 84,844 79,696 76,118 0.79%
Tax -20,828 -17,424 -22,418 -30,000 -23,102 -23,914 -20,830 -0.00%
NP 58,980 55,704 66,626 207,736 61,742 55,782 55,288 1.08%
-
NP to SH 58,980 55,704 66,626 207,970 61,866 55,424 54,972 1.17%
-
Tax Rate 26.10% 23.83% 25.18% 12.62% 27.23% 30.01% 27.37% -
Total Cost 387,938 206,710 174,460 516,780 217,932 188,476 211,628 10.62%
-
Net Worth 1,082,390 1,031,842 990,805 952,265 869,193 828,111 785,583 5.48%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 16,999 -
Div Payout % - - - - - - 30.92% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,082,390 1,031,842 990,805 952,265 869,193 828,111 785,583 5.48%
NOSH 288,183 288,183 288,183 283,328 283,328 283,328 283,328 0.28%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.20% 21.23% 27.64% 28.67% 22.08% 22.84% 20.71% -
ROE 5.45% 5.40% 6.72% 21.84% 7.12% 6.69% 7.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 155.08 91.06 83.66 255.72 98.71 86.21 94.21 8.65%
EPS 20.46 19.32 23.12 73.40 21.84 19.56 19.40 0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.7559 3.5805 3.4381 3.361 3.0678 2.9228 2.7727 5.18%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 129.23 75.88 69.71 209.51 80.87 70.63 77.18 8.96%
EPS 17.06 16.11 19.27 60.14 17.89 16.03 15.90 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.92 -
NAPS 3.1299 2.9837 2.8651 2.7536 2.5134 2.3946 2.2716 5.48%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.71 2.05 2.04 2.33 2.88 1.83 1.54 -
P/RPS 1.10 2.25 2.44 0.91 2.92 2.12 1.63 -6.34%
P/EPS 8.36 10.61 8.82 3.17 13.19 9.35 7.94 0.86%
EY 11.97 9.43 11.33 31.50 7.58 10.69 12.60 -0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.90 -
P/NAPS 0.46 0.57 0.59 0.69 0.94 0.63 0.56 -3.22%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 30/08/17 29/08/16 27/08/15 25/08/14 30/08/13 29/08/12 -
Price 1.66 2.13 1.99 2.00 2.58 1.68 1.52 -
P/RPS 1.07 2.34 2.38 0.78 2.61 1.95 1.61 -6.58%
P/EPS 8.11 11.02 8.61 2.72 11.82 8.59 7.83 0.58%
EY 12.33 9.07 11.62 36.70 8.46 11.64 12.76 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.95 -
P/NAPS 0.44 0.59 0.58 0.60 0.84 0.57 0.55 -3.64%

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