[SURIA] QoQ Cumulative 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- 17.31%
YoY- 167.95%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 120,543 59,666 488,515 427,424 362,258 61,791 273,138 -42.06%
PBT 44,522 21,451 150,086 139,376 118,868 18,009 72,810 -27.97%
Tax -11,209 -5,450 -21,548 -17,761 -15,000 -4,633 -20,691 -33.57%
NP 33,313 16,001 128,538 121,615 103,868 13,376 52,119 -25.81%
-
NP to SH 33,313 16,001 129,555 121,987 103,985 13,399 52,108 -25.80%
-
Tax Rate 25.18% 25.41% 14.36% 12.74% 12.62% 25.73% 28.42% -
Total Cost 87,230 43,665 359,977 305,809 258,390 48,415 221,019 -46.22%
-
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 8,499 - - 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 3.36% 1.62% 13.33% 12.72% 10.92% 1.55% 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 41.83 20.70 169.51 150.86 127.86 21.81 96.40 -42.71%
EPS 11.56 5.55 44.85 43.06 36.70 4.73 18.39 -26.63%
DPS 0.00 0.00 7.00 3.00 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 34.86 17.25 141.26 123.60 104.75 17.87 78.98 -42.05%
EPS 9.63 4.63 37.46 35.27 30.07 3.87 15.07 -25.83%
DPS 0.00 0.00 5.83 2.46 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 4.88 11.01 1.38 1.41 1.82 10.73 2.45 58.37%
P/EPS 17.65 41.06 5.21 4.95 6.35 49.48 12.83 23.71%
EY 5.67 2.44 19.21 20.21 15.75 2.02 7.79 -19.10%
DY 0.00 0.00 2.99 1.41 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 4.76 10.82 1.36 1.72 1.56 10.68 2.38 58.80%
P/EPS 17.22 40.34 5.12 6.04 5.45 49.27 12.45 24.16%
EY 5.81 2.48 19.55 16.56 18.35 2.03 8.03 -19.42%
DY 0.00 0.00 3.04 1.15 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