[SURIA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -25.21%
YoY- -31.27%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 446,918 509,088 332,658 290,604 262,414 234,860 258,512 44.18%
PBT 79,808 80,212 67,662 67,617 73,128 68,264 83,533 -3.00%
Tax -20,828 -23,080 -18,782 -25,957 -17,424 -15,960 -16,870 15.13%
NP 58,980 57,132 48,880 41,660 55,704 52,304 66,663 -7.85%
-
NP to SH 58,980 57,132 48,880 41,660 55,704 52,304 66,663 -7.85%
-
Tax Rate 26.10% 28.77% 27.76% 38.39% 23.83% 23.38% 20.20% -
Total Cost 387,938 451,956 283,778 248,944 206,710 182,556 191,849 60.11%
-
Net Worth 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 4.35%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 11,527 - - - 20,172 -
Div Payout % - - 23.58% - - - 30.26% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 4.35%
NOSH 288,183 288,183 288,183 288,183 288,183 288,183 288,183 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.20% 11.22% 14.69% 14.34% 21.23% 22.27% 25.79% -
ROE 5.45% 5.35% 4.64% 4.02% 5.40% 5.09% 6.56% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 155.08 176.65 115.43 100.84 91.06 81.50 89.70 44.19%
EPS 20.46 19.84 16.96 14.45 19.32 18.16 23.13 -7.87%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 7.00 -
NAPS 3.7559 3.7031 3.6534 3.5922 3.5805 3.5692 3.5238 4.35%
Adjusted Per Share Value based on latest NOSH - 288,183
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 129.22 147.20 96.19 84.03 75.88 67.91 74.75 44.18%
EPS 17.05 16.52 14.13 12.05 16.11 15.12 19.28 -7.88%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 5.83 -
NAPS 3.1297 3.0857 3.0443 2.9933 2.9835 2.9741 2.9363 4.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.71 1.67 1.85 2.08 2.05 2.21 1.99 -
P/RPS 1.10 0.95 1.60 2.06 2.25 2.71 2.22 -37.46%
P/EPS 8.36 8.42 10.91 14.39 10.61 12.18 8.60 -1.87%
EY 11.97 11.87 9.17 6.95 9.43 8.21 11.62 2.00%
DY 0.00 0.00 2.16 0.00 0.00 0.00 3.52 -
P/NAPS 0.46 0.45 0.51 0.58 0.57 0.62 0.56 -12.32%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 24/05/18 28/02/18 30/11/17 30/08/17 25/05/17 28/02/17 -
Price 1.66 1.70 1.77 1.90 2.13 2.24 2.02 -
P/RPS 1.07 0.96 1.53 1.88 2.34 2.75 2.25 -39.15%
P/EPS 8.11 8.58 10.44 13.14 11.02 12.34 8.73 -4.80%
EY 12.33 11.66 9.58 7.61 9.07 8.10 11.45 5.07%
DY 0.00 0.00 2.26 0.00 0.00 0.00 3.47 -
P/NAPS 0.44 0.46 0.48 0.53 0.59 0.63 0.57 -15.89%

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