[SURIA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.86%
YoY- -10.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 509,088 234,860 238,664 247,164 286,088 235,920 271,576 11.03%
PBT 80,212 68,264 85,804 72,036 81,400 63,904 74,032 1.34%
Tax -23,080 -15,960 -21,800 -18,532 -21,552 -17,756 -19,652 2.71%
NP 57,132 52,304 64,004 53,504 59,848 46,148 54,380 0.82%
-
NP to SH 57,132 52,304 64,004 53,596 60,128 45,804 53,620 1.06%
-
Tax Rate 28.77% 23.38% 25.41% 25.73% 26.48% 27.79% 26.55% -
Total Cost 451,956 182,556 174,660 193,660 226,240 189,772 217,196 12.98%
-
Net Worth 1,067,174 1,028,586 985,012 861,685 853,383 811,848 780,210 5.35%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,067,174 1,028,586 985,012 861,685 853,383 811,848 780,210 5.35%
NOSH 288,183 288,183 288,183 283,328 283,328 283,328 283,403 0.27%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.22% 22.27% 26.82% 21.65% 20.92% 19.56% 20.02% -
ROE 5.35% 5.09% 6.50% 6.22% 7.05% 5.64% 6.87% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 176.65 81.50 82.82 87.24 100.97 83.27 95.83 10.72%
EPS 19.84 18.16 22.20 18.92 21.24 16.16 18.92 0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7031 3.5692 3.418 3.0413 3.012 2.8654 2.753 5.06%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 147.21 67.91 69.01 71.47 82.73 68.22 78.53 11.03%
EPS 16.52 15.12 18.51 15.50 17.39 13.25 15.51 1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0859 2.9743 2.8483 2.4917 2.4677 2.3476 2.2561 5.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.67 2.21 2.28 2.34 2.44 1.52 1.64 -
P/RPS 0.95 2.71 2.75 2.68 2.42 1.83 1.71 -9.32%
P/EPS 8.42 12.18 10.27 12.37 11.50 9.40 8.67 -0.48%
EY 11.87 8.21 9.74 8.08 8.70 10.64 11.54 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.62 0.67 0.77 0.81 0.53 0.60 -4.67%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 27/05/16 28/05/15 29/05/14 02/05/13 26/04/12 -
Price 1.70 2.24 2.24 2.33 2.57 1.50 1.59 -
P/RPS 0.96 2.75 2.70 2.67 2.55 1.80 1.66 -8.71%
P/EPS 8.58 12.34 10.09 12.32 12.11 9.28 8.40 0.35%
EY 11.66 8.10 9.91 8.12 8.26 10.78 11.90 -0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.63 0.66 0.77 0.85 0.52 0.58 -3.78%

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