[SURIA] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -21.79%
YoY- 167.95%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 241,086 238,664 488,515 569,898 724,516 247,164 273,138 -7.99%
PBT 89,044 85,804 150,086 185,834 237,736 72,036 72,810 14.37%
Tax -22,418 -21,800 -21,548 -23,681 -30,000 -18,532 -20,691 5.49%
NP 66,626 64,004 128,538 162,153 207,736 53,504 52,119 17.80%
-
NP to SH 66,626 64,004 129,555 162,649 207,970 53,596 52,108 17.82%
-
Tax Rate 25.18% 25.41% 14.36% 12.74% 12.62% 25.73% 28.42% -
Total Cost 174,460 174,660 359,977 407,745 516,780 193,660 221,019 -14.60%
-
Net Worth 990,805 985,012 972,159 958,923 952,265 861,685 848,279 10.91%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 20,172 11,333 - - 19,832 -
Div Payout % - - 15.57% 6.97% - - 38.06% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 990,805 985,012 972,159 958,923 952,265 861,685 848,279 10.91%
NOSH 288,183 288,183 288,183 283,328 283,328 283,328 283,326 1.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 27.64% 26.82% 26.31% 28.45% 28.67% 21.65% 19.08% -
ROE 6.72% 6.50% 13.33% 16.96% 21.84% 6.22% 6.14% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 83.66 82.82 169.51 201.14 255.72 87.24 96.40 -9.02%
EPS 23.12 22.20 44.85 57.41 73.40 18.92 18.39 16.50%
DPS 0.00 0.00 7.00 4.00 0.00 0.00 7.00 -
NAPS 3.4381 3.418 3.3734 3.3845 3.361 3.0413 2.994 9.66%
Adjusted Per Share Value based on latest NOSH - 283,328
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 69.71 69.01 141.26 164.80 209.51 71.47 78.98 -7.99%
EPS 19.27 18.51 37.46 47.03 60.14 15.50 15.07 17.82%
DPS 0.00 0.00 5.83 3.28 0.00 0.00 5.74 -
NAPS 2.8651 2.8483 2.8112 2.7729 2.7536 2.4917 2.4529 10.92%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.04 2.28 2.34 2.13 2.33 2.34 2.36 -
P/RPS 2.44 2.75 1.38 1.06 0.91 2.68 2.45 -0.27%
P/EPS 8.82 10.27 5.21 3.71 3.17 12.37 12.83 -22.12%
EY 11.33 9.74 19.21 26.95 31.50 8.08 7.79 28.39%
DY 0.00 0.00 2.99 1.88 0.00 0.00 2.97 -
P/NAPS 0.59 0.67 0.69 0.63 0.69 0.77 0.79 -17.69%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 29/02/16 26/11/15 27/08/15 28/05/15 27/02/15 -
Price 1.99 2.24 2.30 2.60 2.00 2.33 2.29 -
P/RPS 2.38 2.70 1.36 1.29 0.78 2.67 2.38 0.00%
P/EPS 8.61 10.09 5.12 4.53 2.72 12.32 12.45 -21.81%
EY 11.62 9.91 19.55 22.08 36.70 8.12 8.03 27.96%
DY 0.00 0.00 3.04 1.54 0.00 0.00 3.06 -
P/NAPS 0.58 0.66 0.68 0.77 0.60 0.77 0.76 -16.50%

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