[SURIA] QoQ TTM 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- -10.56%
YoY- -61.45%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 248,094 257,561 258,512 241,480 246,745 486,335 488,460 -36.36%
PBT 72,612 70,833 75,218 73,037 73,902 151,690 148,248 -37.89%
Tax -14,373 -15,410 -16,870 -23,472 -18,740 -23,348 -22,531 -25.91%
NP 58,239 55,423 58,348 49,565 55,162 128,342 125,717 -40.15%
-
NP to SH 58,239 55,423 58,348 49,565 55,417 128,691 126,089 -40.27%
-
Tax Rate 19.79% 21.76% 22.43% 32.14% 25.36% 15.39% 15.20% -
Total Cost 189,855 202,138 200,164 191,915 191,583 357,993 362,743 -35.08%
-
Net Worth 1,031,842 1,028,586 1,015,502 1,002,000 990,805 985,012 865,238 12.46%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 8,643 8,645 8,645 8,652 19,992 19,992 19,992 -42.85%
Div Payout % 14.84% 15.60% 14.82% 17.46% 36.08% 15.54% 15.86% -
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 1,002,000 990,805 985,012 865,238 12.46%
NOSH 288,183 288,183 288,183 288,183 288,183 288,183 288,183 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 23.47% 21.52% 22.57% 20.53% 22.36% 26.39% 25.74% -
ROE 5.64% 5.39% 5.75% 4.95% 5.59% 13.06% 14.57% -
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 86.09 89.37 89.70 83.87 85.62 168.76 169.36 -36.33%
EPS 20.21 19.23 20.25 17.22 19.23 44.66 43.72 -40.24%
DPS 3.00 3.00 3.00 3.00 7.00 7.00 7.00 -43.18%
NAPS 3.5805 3.5692 3.5238 3.4802 3.4381 3.418 3.00 12.52%
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 71.74 74.48 74.75 69.83 71.35 140.63 141.25 -36.36%
EPS 16.84 16.03 16.87 14.33 16.02 37.21 36.46 -40.27%
DPS 2.50 2.50 2.50 2.50 5.78 5.78 5.78 -42.83%
NAPS 2.9837 2.9743 2.9365 2.8975 2.8651 2.8483 2.502 12.46%
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 2.38 2.47 2.22 2.44 2.38 1.35 1.38 43.86%
P/EPS 10.14 11.49 9.83 11.91 10.61 5.11 5.35 53.21%
EY 9.86 8.70 10.17 8.40 9.43 19.59 18.68 -34.71%
DY 1.46 1.36 1.51 1.46 3.43 3.07 2.99 -38.01%
P/NAPS 0.57 0.62 0.56 0.59 0.59 0.67 0.78 -18.88%
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 2.47 2.51 2.25 2.44 2.32 1.33 1.36 48.91%
P/EPS 10.54 11.65 9.98 11.91 10.35 5.02 5.26 59.00%
EY 9.49 8.59 10.02 8.40 9.66 19.94 19.01 -37.09%
DY 1.41 1.34 1.49 1.46 3.52 3.13 3.04 -40.10%
P/NAPS 0.59 0.63 0.57 0.59 0.58 0.66 0.77 -16.27%

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