[SURIA] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 6.05%
YoY- 77.28%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 70,632 85,544 114,705 78,068 61,091 70,946 73,201 -0.59%
PBT 16,510 16,143 16,949 11,053 10,710 10,013 15,470 1.08%
Tax -5,572 -8,187 686 1,832 -3,787 -3,426 -3,900 6.12%
NP 10,938 7,956 17,635 12,885 6,923 6,587 11,570 -0.93%
-
NP to SH 10,940 7,970 17,635 12,885 7,268 6,582 11,344 -0.60%
-
Tax Rate 33.75% 50.72% -4.05% -16.57% 35.36% 34.22% 25.21% -
Total Cost 59,694 77,588 97,070 65,183 54,168 64,359 61,631 -0.53%
-
Net Worth 1,113,404 1,078,476 1,052,851 1,015,502 972,159 847,756 794,523 5.78%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 8,645 12,103 - 8,645 8,645 8,494 8,496 0.29%
Div Payout % 79.03% 151.87% - 67.10% 118.95% 129.06% 74.90% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,113,404 1,078,476 1,052,851 1,015,502 972,159 847,756 794,523 5.78%
NOSH 345,820 288,183 288,183 288,183 288,183 283,151 283,212 3.38%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 15.49% 9.30% 15.37% 16.50% 11.33% 9.28% 15.81% -
ROE 0.98% 0.74% 1.67% 1.27% 0.75% 0.78% 1.43% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 20.42 24.74 39.80 27.09 21.20 25.06 25.85 -3.85%
EPS 3.16 2.30 6.12 4.47 2.52 2.32 4.00 -3.85%
DPS 2.50 3.50 0.00 3.00 3.00 3.00 3.00 -2.99%
NAPS 3.2196 3.1186 3.6534 3.5238 3.3734 2.994 2.8054 2.32%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 20.42 24.74 33.17 22.57 17.67 20.52 21.17 -0.59%
EPS 3.16 2.30 5.10 3.73 2.10 1.90 3.28 -0.61%
DPS 2.50 3.50 0.00 2.50 2.50 2.46 2.46 0.26%
NAPS 3.2196 3.1186 3.0445 2.9365 2.8112 2.4514 2.2975 5.78%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.27 1.65 1.85 1.99 2.34 2.36 2.65 -
P/RPS 6.22 6.67 4.65 7.35 11.04 9.42 10.25 -7.98%
P/EPS 40.15 71.59 30.23 44.51 92.78 101.53 66.16 -7.98%
EY 2.49 1.40 3.31 2.25 1.08 0.98 1.51 8.68%
DY 1.97 2.12 0.00 1.51 1.28 1.27 1.13 9.70%
P/NAPS 0.39 0.53 0.51 0.56 0.69 0.79 0.94 -13.63%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 1.35 1.43 1.77 2.02 2.30 2.29 2.41 -
P/RPS 6.61 5.78 4.45 7.46 10.85 9.14 9.32 -5.56%
P/EPS 42.67 62.05 28.92 45.18 91.20 98.51 60.17 -5.56%
EY 2.34 1.61 3.46 2.21 1.10 1.02 1.66 5.88%
DY 1.85 2.45 0.00 1.49 1.30 1.31 1.24 6.89%
P/NAPS 0.42 0.46 0.48 0.57 0.68 0.76 0.86 -11.25%

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