[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 36.47%
YoY- -62.73%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 131,207 58,715 258,512 180,444 120,543 59,666 488,515 -58.40%
PBT 36,564 17,066 83,533 64,165 44,522 21,451 150,086 -61.02%
Tax -8,712 -3,990 -16,870 -18,702 -11,209 -5,450 -21,548 -45.35%
NP 27,852 13,076 66,663 45,463 33,313 16,001 128,538 -63.95%
-
NP to SH 27,852 13,076 66,663 45,463 33,313 16,001 129,555 -64.14%
-
Tax Rate 23.83% 23.38% 20.20% 29.15% 25.18% 25.41% 14.36% -
Total Cost 103,355 45,639 191,849 134,981 87,230 43,665 359,977 -56.51%
-
Net Worth 1,031,842 1,028,586 1,015,502 1,002,663 990,805 985,012 972,159 4.05%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 20,172 - - - 20,172 -
Div Payout % - - 30.26% - - - 15.57% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,031,842 1,028,586 1,015,502 1,002,663 990,805 985,012 972,159 4.05%
NOSH 288,183 288,183 288,183 288,105 288,183 288,183 288,183 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 21.23% 22.27% 25.79% 25.20% 27.64% 26.82% 26.31% -
ROE 2.70% 1.27% 6.56% 4.53% 3.36% 1.62% 13.33% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.53 20.37 89.70 62.63 41.83 20.70 169.51 -58.40%
EPS 9.66 4.54 23.13 15.78 11.56 5.55 44.85 -64.10%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 3.5805 3.5692 3.5238 3.4802 3.4381 3.418 3.3734 4.05%
Adjusted Per Share Value based on latest NOSH - 287,914
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.94 16.98 74.75 52.18 34.86 17.25 141.26 -58.40%
EPS 8.05 3.78 19.28 13.15 9.63 4.63 37.46 -64.15%
DPS 0.00 0.00 5.83 0.00 0.00 0.00 5.83 -
NAPS 2.9837 2.9743 2.9365 2.8994 2.8651 2.8483 2.8112 4.05%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.05 2.21 1.99 2.05 2.04 2.28 2.34 -
P/RPS 4.50 10.85 2.22 3.27 4.88 11.01 1.38 120.05%
P/EPS 21.21 48.71 8.60 12.99 17.65 41.06 5.21 155.17%
EY 4.71 2.05 11.62 7.70 5.67 2.44 19.21 -60.85%
DY 0.00 0.00 3.52 0.00 0.00 0.00 2.99 -
P/NAPS 0.57 0.62 0.56 0.59 0.59 0.67 0.69 -11.96%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 -
Price 2.13 2.24 2.02 2.05 1.99 2.24 2.30 -
P/RPS 4.68 10.99 2.25 3.27 4.76 10.82 1.36 128.10%
P/EPS 22.04 49.37 8.73 12.99 17.22 40.34 5.12 164.85%
EY 4.54 2.03 11.45 7.70 5.81 2.48 19.55 -62.25%
DY 0.00 0.00 3.47 0.00 0.00 0.00 3.04 -
P/NAPS 0.59 0.63 0.57 0.59 0.58 0.66 0.68 -9.03%

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