[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -80.38%
YoY- -18.28%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 332,658 217,953 131,207 58,715 258,512 180,444 120,543 96.38%
PBT 67,662 50,713 36,564 17,066 83,533 64,165 44,522 32.08%
Tax -18,782 -19,468 -8,712 -3,990 -16,870 -18,702 -11,209 40.94%
NP 48,880 31,245 27,852 13,076 66,663 45,463 33,313 29.03%
-
NP to SH 48,880 31,245 27,852 13,076 66,663 45,463 33,313 29.03%
-
Tax Rate 27.76% 38.39% 23.83% 23.38% 20.20% 29.15% 25.18% -
Total Cost 283,778 186,708 103,355 45,639 191,849 134,981 87,230 119.08%
-
Net Worth 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 1,002,663 990,805 4.12%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,527 - - - 20,172 - - -
Div Payout % 23.58% - - - 30.26% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,052,851 1,035,214 1,031,842 1,028,586 1,015,502 1,002,663 990,805 4.12%
NOSH 288,183 288,183 288,183 288,183 288,183 288,105 288,183 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.69% 14.34% 21.23% 22.27% 25.79% 25.20% 27.64% -
ROE 4.64% 3.02% 2.70% 1.27% 6.56% 4.53% 3.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 115.43 75.63 45.53 20.37 89.70 62.63 41.83 96.37%
EPS 16.96 10.84 9.66 4.54 23.13 15.78 11.56 29.02%
DPS 4.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.6534 3.5922 3.5805 3.5692 3.5238 3.4802 3.4381 4.12%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 96.19 63.02 37.94 16.98 74.75 52.17 34.85 96.40%
EPS 14.13 9.03 8.05 3.78 19.28 13.15 9.63 29.03%
DPS 3.33 0.00 0.00 0.00 5.83 0.00 0.00 -
NAPS 3.0443 2.9933 2.9835 2.9741 2.9363 2.8992 2.8649 4.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.85 2.08 2.05 2.21 1.99 2.05 2.04 -
P/RPS 1.60 2.75 4.50 10.85 2.22 3.27 4.88 -52.35%
P/EPS 10.91 19.18 21.21 48.71 8.60 12.99 17.65 -27.37%
EY 9.17 5.21 4.71 2.05 11.62 7.70 5.67 37.66%
DY 2.16 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 0.51 0.58 0.57 0.62 0.56 0.59 0.59 -9.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 25/05/17 28/02/17 29/11/16 29/08/16 -
Price 1.77 1.90 2.13 2.24 2.02 2.05 1.99 -
P/RPS 1.53 2.51 4.68 10.99 2.25 3.27 4.76 -52.97%
P/EPS 10.44 17.52 22.04 49.37 8.73 12.99 17.22 -28.30%
EY 9.58 5.71 4.54 2.03 11.45 7.70 5.81 39.44%
DY 2.26 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 0.48 0.53 0.59 0.63 0.57 0.59 0.58 -11.82%

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