[SURIA] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -14.16%
YoY- -9.5%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 332,658 258,512 488,515 273,138 263,330 262,545 276,006 3.15%
PBT 67,662 83,533 150,086 72,810 78,518 70,101 74,352 -1.55%
Tax -18,782 -16,870 -21,548 -20,691 -20,766 -19,168 -20,737 -1.63%
NP 48,880 66,663 128,538 52,119 57,752 50,933 53,615 -1.52%
-
NP to SH 48,880 66,663 129,555 52,108 57,581 50,854 53,568 -1.51%
-
Tax Rate 27.76% 20.20% 14.36% 28.42% 26.45% 27.34% 27.89% -
Total Cost 283,778 191,849 359,977 221,019 205,578 211,612 222,391 4.14%
-
Net Worth 1,052,851 1,015,502 972,159 848,279 794,739 800,401 766,467 5.42%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,527 20,172 20,172 19,832 17,422 16,999 16,996 -6.26%
Div Payout % 23.58% 30.26% 15.57% 38.06% 30.26% 33.43% 31.73% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,052,851 1,015,502 972,159 848,279 794,739 800,401 766,467 5.42%
NOSH 288,183 288,183 288,183 283,326 283,289 283,328 283,278 0.28%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.69% 25.79% 26.31% 19.08% 21.93% 19.40% 19.43% -
ROE 4.64% 6.56% 13.33% 6.14% 7.25% 6.35% 6.99% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 115.43 89.70 169.51 96.40 92.95 92.66 97.43 2.86%
EPS 16.96 23.13 44.85 18.39 20.32 17.95 18.91 -1.79%
DPS 4.00 7.00 7.00 7.00 6.15 6.00 6.00 -6.52%
NAPS 3.6534 3.5238 3.3734 2.994 2.8054 2.825 2.7057 5.12%
Adjusted Per Share Value based on latest NOSH - 283,151
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 96.19 74.75 141.25 78.98 76.14 75.91 79.81 3.15%
EPS 14.13 19.28 37.46 15.07 16.65 14.70 15.49 -1.51%
DPS 3.33 5.83 5.83 5.73 5.04 4.92 4.91 -6.26%
NAPS 3.0443 2.9363 2.811 2.4528 2.298 2.3143 2.2162 5.42%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.85 1.99 2.34 2.36 2.65 1.51 1.58 -
P/RPS 1.60 2.22 1.38 2.45 2.85 1.63 1.62 -0.20%
P/EPS 10.91 8.60 5.21 12.83 13.04 8.41 8.36 4.53%
EY 9.17 11.62 19.21 7.79 7.67 11.89 11.97 -4.34%
DY 2.16 3.52 2.99 2.97 2.32 3.97 3.80 -8.97%
P/NAPS 0.51 0.56 0.69 0.79 0.94 0.53 0.58 -2.11%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 26/02/13 29/02/12 -
Price 1.77 2.02 2.30 2.29 2.41 1.59 1.80 -
P/RPS 1.53 2.25 1.36 2.38 2.59 1.72 1.85 -3.11%
P/EPS 10.44 8.73 5.12 12.45 11.86 8.86 9.52 1.54%
EY 9.58 11.45 19.55 8.03 8.43 11.29 10.51 -1.53%
DY 2.26 3.47 3.04 3.06 2.55 3.77 3.33 -6.25%
P/NAPS 0.48 0.57 0.68 0.76 0.86 0.56 0.67 -5.40%

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