[SURIA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 419.75%
YoY- 36.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 60,979 70,632 85,544 114,705 78,068 61,091 70,946 -2.48%
PBT 11,484 16,510 16,143 16,949 11,053 10,710 10,013 2.30%
Tax -6,983 -5,572 -8,187 686 1,832 -3,787 -3,426 12.58%
NP 4,501 10,938 7,956 17,635 12,885 6,923 6,587 -6.14%
-
NP to SH 4,501 10,940 7,970 17,635 12,885 7,268 6,582 -6.13%
-
Tax Rate 60.81% 33.75% 50.72% -4.05% -16.57% 35.36% 34.22% -
Total Cost 56,478 59,694 77,588 97,070 65,183 54,168 64,359 -2.15%
-
Net Worth 1,106,142 1,113,404 1,078,476 1,052,851 1,015,502 972,159 847,756 4.52%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 3,458 8,645 12,103 - 8,645 8,645 8,494 -13.89%
Div Payout % 76.83% 79.03% 151.87% - 67.10% 118.95% 129.06% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,106,142 1,113,404 1,078,476 1,052,851 1,015,502 972,159 847,756 4.52%
NOSH 345,820 345,820 288,183 288,183 288,183 288,183 283,151 3.38%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.38% 15.49% 9.30% 15.37% 16.50% 11.33% 9.28% -
ROE 0.41% 0.98% 0.74% 1.67% 1.27% 0.75% 0.78% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.63 20.42 24.74 39.80 27.09 21.20 25.06 -5.68%
EPS 1.30 3.16 2.30 6.12 4.47 2.52 2.32 -9.19%
DPS 1.00 2.50 3.50 0.00 3.00 3.00 3.00 -16.71%
NAPS 3.1986 3.2196 3.1186 3.6534 3.5238 3.3734 2.994 1.10%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.63 20.42 24.73 33.17 22.57 17.66 20.51 -2.48%
EPS 1.30 3.16 2.30 5.10 3.73 2.10 1.90 -6.12%
DPS 1.00 2.50 3.50 0.00 2.50 2.50 2.46 -13.91%
NAPS 3.1984 3.2194 3.1184 3.0443 2.9363 2.811 2.4513 4.52%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.08 1.27 1.65 1.85 1.99 2.34 2.36 -
P/RPS 6.12 6.22 6.67 4.65 7.35 11.04 9.42 -6.92%
P/EPS 82.98 40.15 71.59 30.23 44.51 92.78 101.53 -3.30%
EY 1.21 2.49 1.40 3.31 2.25 1.08 0.98 3.57%
DY 0.93 1.97 2.12 0.00 1.51 1.28 1.27 -5.05%
P/NAPS 0.34 0.39 0.53 0.51 0.56 0.69 0.79 -13.09%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 25/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 1.14 1.35 1.43 1.77 2.02 2.30 2.29 -
P/RPS 6.47 6.61 5.78 4.45 7.46 10.85 9.14 -5.59%
P/EPS 87.59 42.67 62.05 28.92 45.18 91.20 98.51 -1.93%
EY 1.14 2.34 1.61 3.46 2.21 1.10 1.02 1.86%
DY 0.88 1.85 2.45 0.00 1.49 1.30 1.31 -6.41%
P/NAPS 0.36 0.42 0.46 0.48 0.57 0.68 0.76 -11.69%

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