[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -70.78%
YoY- 9.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 400,544 315,000 223,459 127,272 332,658 217,953 131,207 110.01%
PBT 75,021 58,878 39,904 20,053 67,662 50,713 36,564 61.25%
Tax -22,074 -13,887 -10,414 -5,770 -18,782 -19,468 -8,712 85.54%
NP 52,947 44,991 29,490 14,283 48,880 31,245 27,852 53.27%
-
NP to SH 52,961 44,991 29,490 14,283 48,880 31,245 27,852 53.30%
-
Tax Rate 29.42% 23.59% 26.10% 28.77% 27.76% 38.39% 23.83% -
Total Cost 347,597 270,009 193,969 112,989 283,778 186,708 103,355 123.97%
-
Net Worth 1,078,476 1,080,603 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 2.98%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 32,852 10,086 - - 11,527 - - -
Div Payout % 62.03% 22.42% - - 23.58% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,078,476 1,080,603 1,082,390 1,067,174 1,052,851 1,035,214 1,031,842 2.98%
NOSH 288,183 288,183 288,183 288,183 288,183 288,183 288,183 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.22% 14.28% 13.20% 11.22% 14.69% 14.34% 21.23% -
ROE 4.91% 4.16% 2.72% 1.34% 4.64% 3.02% 2.70% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 115.82 109.31 77.54 44.16 115.43 75.63 45.53 86.03%
EPS 15.31 15.61 10.23 4.96 16.96 10.84 9.66 35.82%
DPS 9.50 3.50 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.1186 3.7497 3.7559 3.7031 3.6534 3.5922 3.5805 -8.77%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 115.82 91.09 64.62 36.80 96.19 63.02 37.94 110.01%
EPS 15.31 13.01 8.53 4.13 14.13 9.04 8.05 53.32%
DPS 9.50 2.92 0.00 0.00 3.33 0.00 0.00 -
NAPS 3.1186 3.1248 3.1299 3.0859 3.0445 2.9935 2.9837 2.98%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.65 1.62 1.71 1.67 1.85 2.08 2.05 -
P/RPS 1.42 1.48 2.21 3.78 1.60 2.75 4.50 -53.55%
P/EPS 10.77 10.38 16.71 33.70 10.91 19.18 21.21 -36.27%
EY 9.28 9.64 5.98 2.97 9.17 5.21 4.71 56.96%
DY 5.76 2.16 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.53 0.43 0.46 0.45 0.51 0.58 0.57 -4.72%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 15/11/18 21/08/18 24/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.43 1.58 1.66 1.70 1.77 1.90 2.13 -
P/RPS 1.23 1.45 2.14 3.85 1.53 2.51 4.68 -58.86%
P/EPS 9.34 10.12 16.22 34.30 10.44 17.52 22.04 -43.49%
EY 10.71 9.88 6.16 2.92 9.58 5.71 4.54 76.93%
DY 6.64 2.22 0.00 0.00 2.26 0.00 0.00 -
P/NAPS 0.46 0.42 0.44 0.46 0.48 0.53 0.59 -15.25%

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