[SURIA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -50.6%
YoY- 19.42%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 258,512 240,592 241,086 238,664 488,515 569,898 724,516 -49.53%
PBT 83,533 85,553 89,044 85,804 150,086 185,834 237,736 -50.04%
Tax -16,870 -24,936 -22,418 -21,800 -21,548 -23,681 -30,000 -31.75%
NP 66,663 60,617 66,626 64,004 128,538 162,153 207,736 -52.96%
-
NP to SH 66,663 60,617 66,626 64,004 129,555 162,649 207,970 -53.00%
-
Tax Rate 20.20% 29.15% 25.18% 25.41% 14.36% 12.74% 12.62% -
Total Cost 191,849 179,974 174,460 174,660 359,977 407,745 516,780 -48.19%
-
Net Worth 1,015,502 1,002,663 990,805 985,012 972,159 958,923 952,265 4.35%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 20,172 - - - 20,172 11,333 - -
Div Payout % 30.26% - - - 15.57% 6.97% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,015,502 1,002,663 990,805 985,012 972,159 958,923 952,265 4.35%
NOSH 288,183 288,105 288,183 288,183 288,183 283,328 283,328 1.13%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 25.79% 25.20% 27.64% 26.82% 26.31% 28.45% 28.67% -
ROE 6.56% 6.05% 6.72% 6.50% 13.33% 16.96% 21.84% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.70 83.51 83.66 82.82 169.51 201.14 255.72 -50.10%
EPS 23.13 21.04 23.12 22.20 44.85 57.41 73.40 -53.52%
DPS 7.00 0.00 0.00 0.00 7.00 4.00 0.00 -
NAPS 3.5238 3.4802 3.4381 3.418 3.3734 3.3845 3.361 3.18%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 74.75 69.57 69.71 69.01 141.26 164.80 209.51 -49.53%
EPS 19.28 17.53 19.27 18.51 37.46 47.03 60.14 -52.99%
DPS 5.83 0.00 0.00 0.00 5.83 3.28 0.00 -
NAPS 2.9365 2.8994 2.8651 2.8483 2.8112 2.7729 2.7536 4.36%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.99 2.05 2.04 2.28 2.34 2.13 2.33 -
P/RPS 2.22 2.45 2.44 2.75 1.38 1.06 0.91 80.73%
P/EPS 8.60 9.74 8.82 10.27 5.21 3.71 3.17 93.93%
EY 11.62 10.26 11.33 9.74 19.21 26.95 31.50 -48.40%
DY 3.52 0.00 0.00 0.00 2.99 1.88 0.00 -
P/NAPS 0.56 0.59 0.59 0.67 0.69 0.63 0.69 -12.93%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 26/11/15 27/08/15 -
Price 2.02 2.05 1.99 2.24 2.30 2.60 2.00 -
P/RPS 2.25 2.45 2.38 2.70 1.36 1.29 0.78 101.99%
P/EPS 8.73 9.74 8.61 10.09 5.12 4.53 2.72 116.81%
EY 11.45 10.26 11.62 9.91 19.55 22.08 36.70 -53.83%
DY 3.47 0.00 0.00 0.00 3.04 1.54 0.00 -
P/NAPS 0.57 0.59 0.58 0.66 0.68 0.77 0.60 -3.34%

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