[SURIA] YoY Annualized 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- -21.79%
YoY- 167.95%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 420,000 290,604 240,592 569,898 269,589 253,505 266,049 7.90%
PBT 78,504 67,617 85,553 185,834 83,729 84,064 75,590 0.63%
Tax -18,516 -25,957 -24,936 -23,681 -23,020 -22,488 -20,168 -1.41%
NP 59,988 41,660 60,617 162,153 60,709 61,576 55,422 1.32%
-
NP to SH 59,988 41,660 60,617 162,649 60,701 61,649 55,164 1.40%
-
Tax Rate 23.59% 38.39% 29.15% 12.74% 27.49% 26.75% 26.68% -
Total Cost 360,012 248,944 179,974 407,745 208,880 191,929 210,626 9.34%
-
Net Worth 1,080,603 1,035,214 1,002,663 958,923 872,451 837,715 799,466 5.14%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,448 - - 11,333 11,333 23,232 11,333 2.89%
Div Payout % 22.42% - - 6.97% 18.67% 37.69% 20.54% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,080,603 1,035,214 1,002,663 958,923 872,451 837,715 799,466 5.14%
NOSH 288,183 288,183 288,105 283,328 283,328 283,328 283,328 0.28%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.28% 14.34% 25.20% 28.45% 22.52% 24.29% 20.83% -
ROE 5.55% 4.02% 6.05% 16.96% 6.96% 7.36% 6.90% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 145.74 100.84 83.51 201.14 95.15 89.47 93.90 7.59%
EPS 20.81 14.45 21.04 57.41 21.43 21.76 19.47 1.11%
DPS 4.67 0.00 0.00 4.00 4.00 8.20 4.00 2.61%
NAPS 3.7497 3.5922 3.4802 3.3845 3.0793 2.9567 2.8217 4.85%
Adjusted Per Share Value based on latest NOSH - 283,328
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 121.45 84.03 69.57 164.80 77.96 73.31 76.93 7.90%
EPS 17.35 12.05 17.53 47.03 17.55 17.83 15.95 1.41%
DPS 3.89 0.00 0.00 3.28 3.28 6.72 3.28 2.88%
NAPS 3.1248 2.9935 2.8994 2.7729 2.5228 2.4224 2.3118 5.14%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.62 2.08 2.05 2.13 2.65 1.80 1.46 -
P/RPS 1.11 2.06 2.45 1.06 2.79 2.01 1.55 -5.41%
P/EPS 7.78 14.39 9.74 3.71 12.37 8.27 7.50 0.61%
EY 12.85 6.95 10.26 26.95 8.08 12.09 13.34 -0.62%
DY 2.88 0.00 0.00 1.88 1.51 4.56 2.74 0.83%
P/NAPS 0.43 0.58 0.59 0.63 0.86 0.61 0.52 -3.11%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 30/11/17 29/11/16 26/11/15 18/11/14 25/11/13 23/11/12 -
Price 1.58 1.90 2.05 2.60 2.58 2.45 1.42 -
P/RPS 1.08 1.88 2.45 1.29 2.71 2.74 1.51 -5.43%
P/EPS 7.59 13.14 9.74 4.53 12.04 11.26 7.29 0.67%
EY 13.17 7.61 10.26 22.08 8.30 8.88 13.71 -0.66%
DY 2.95 0.00 0.00 1.54 1.55 3.35 2.82 0.75%
P/NAPS 0.42 0.53 0.59 0.77 0.84 0.83 0.50 -2.86%

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