[SURIA] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1.93%
YoY- 141.98%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 400,543 332,658 258,512 488,460 273,138 263,330 262,545 7.29%
PBT 75,020 67,662 75,218 148,248 72,810 78,518 70,101 1.13%
Tax -22,074 -18,782 -16,870 -22,531 -20,691 -20,766 -19,168 2.37%
NP 52,946 48,880 58,348 125,717 52,119 57,752 50,933 0.64%
-
NP to SH 52,960 48,880 58,348 126,089 52,108 57,581 50,854 0.67%
-
Tax Rate 29.42% 27.76% 22.43% 15.20% 28.42% 26.45% 27.34% -
Total Cost 347,597 283,778 200,164 362,743 221,019 205,578 211,612 8.61%
-
Net Worth 1,078,476 1,052,851 1,015,502 865,238 847,756 794,523 800,401 5.09%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 22,190 - 8,645 19,992 16,994 8,496 16,999 4.53%
Div Payout % 41.90% - 14.82% 15.86% 32.61% 14.76% 33.43% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,078,476 1,052,851 1,015,502 865,238 847,756 794,523 800,401 5.09%
NOSH 288,183 288,183 288,183 288,183 283,328 283,328 283,328 0.28%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.22% 14.69% 22.57% 25.74% 19.08% 21.93% 19.40% -
ROE 4.91% 4.64% 5.75% 14.57% 6.15% 7.25% 6.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 115.82 115.43 89.70 169.36 96.46 92.98 92.66 3.78%
EPS 15.31 16.96 20.25 43.72 18.40 20.33 17.95 -2.61%
DPS 6.42 0.00 3.00 7.00 6.00 3.00 6.00 1.13%
NAPS 3.1186 3.6534 3.5238 3.00 2.994 2.8054 2.825 1.66%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 115.82 96.19 74.75 141.24 78.98 76.14 75.91 7.29%
EPS 15.31 14.13 16.87 36.46 15.07 16.65 14.70 0.67%
DPS 6.42 0.00 2.50 5.78 4.91 2.46 4.92 4.53%
NAPS 3.1184 3.0443 2.9363 2.5018 2.4513 2.2973 2.3143 5.09%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.65 1.85 1.99 2.34 2.36 2.65 1.51 -
P/RPS 1.42 1.60 2.22 1.38 2.45 2.85 1.63 -2.27%
P/EPS 10.77 10.91 9.83 5.35 12.82 13.03 8.41 4.20%
EY 9.28 9.17 10.17 18.68 7.80 7.67 11.89 -4.04%
DY 3.89 0.00 1.51 2.99 2.54 1.13 3.97 -0.33%
P/NAPS 0.53 0.51 0.56 0.78 0.79 0.94 0.53 0.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 26/02/13 -
Price 1.39 1.77 2.02 2.30 2.29 2.41 1.59 -
P/RPS 1.20 1.53 2.25 1.36 2.37 2.59 1.72 -5.82%
P/EPS 9.08 10.44 9.98 5.26 12.44 11.85 8.86 0.40%
EY 11.02 9.58 10.02 19.01 8.04 8.44 11.29 -0.40%
DY 4.62 0.00 1.49 3.04 2.62 1.24 3.77 3.44%
P/NAPS 0.45 0.48 0.57 0.77 0.76 0.86 0.56 -3.57%

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