[SURIA] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 6.2%
YoY- 148.63%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 400,544 332,658 258,512 488,515 273,138 263,330 262,545 7.29%
PBT 75,021 67,662 83,533 150,086 72,810 78,518 70,101 1.13%
Tax -22,074 -18,782 -16,870 -21,548 -20,691 -20,766 -19,168 2.37%
NP 52,947 48,880 66,663 128,538 52,119 57,752 50,933 0.64%
-
NP to SH 52,961 48,880 66,663 129,555 52,108 57,581 50,854 0.67%
-
Tax Rate 29.42% 27.76% 20.20% 14.36% 28.42% 26.45% 27.34% -
Total Cost 347,597 283,778 191,849 359,977 221,019 205,578 211,612 8.61%
-
Net Worth 1,078,476 1,052,851 1,015,502 972,159 848,279 794,739 800,401 5.09%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 32,852 11,527 20,172 20,172 19,832 17,422 16,999 11.60%
Div Payout % 62.03% 23.58% 30.26% 15.57% 38.06% 30.26% 33.43% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,078,476 1,052,851 1,015,502 972,159 848,279 794,739 800,401 5.09%
NOSH 288,183 288,183 288,183 288,183 283,326 283,289 283,328 0.28%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.22% 14.69% 25.79% 26.31% 19.08% 21.93% 19.40% -
ROE 4.91% 4.64% 6.56% 13.33% 6.14% 7.25% 6.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 115.82 115.43 89.70 169.51 96.40 92.95 92.66 3.78%
EPS 15.31 16.96 23.13 44.85 18.39 20.32 17.95 -2.61%
DPS 9.50 4.00 7.00 7.00 7.00 6.15 6.00 7.95%
NAPS 3.1186 3.6534 3.5238 3.3734 2.994 2.8054 2.825 1.66%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 115.82 96.19 74.75 141.25 78.98 76.14 75.91 7.29%
EPS 15.31 14.13 19.28 37.46 15.07 16.65 14.70 0.67%
DPS 9.50 3.33 5.83 5.83 5.73 5.04 4.92 11.58%
NAPS 3.1184 3.0443 2.9363 2.811 2.4528 2.298 2.3143 5.09%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.65 1.85 1.99 2.34 2.36 2.65 1.51 -
P/RPS 1.42 1.60 2.22 1.38 2.45 2.85 1.63 -2.27%
P/EPS 10.77 10.91 8.60 5.21 12.83 13.04 8.41 4.20%
EY 9.28 9.17 11.62 19.21 7.79 7.67 11.89 -4.04%
DY 5.76 2.16 3.52 2.99 2.97 2.32 3.97 6.39%
P/NAPS 0.53 0.51 0.56 0.69 0.79 0.94 0.53 0.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 26/02/13 -
Price 1.43 1.77 2.02 2.30 2.29 2.41 1.59 -
P/RPS 1.23 1.53 2.25 1.36 2.38 2.59 1.72 -5.43%
P/EPS 9.34 10.44 8.73 5.12 12.45 11.86 8.86 0.88%
EY 10.71 9.58 11.45 19.55 8.03 8.43 11.29 -0.87%
DY 6.64 2.26 3.47 3.04 3.06 2.55 3.77 9.88%
P/NAPS 0.46 0.48 0.57 0.68 0.76 0.86 0.56 -3.22%

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