[SURIA] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 46.63%
YoY- -48.54%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 275,223 400,544 332,658 258,512 488,515 273,138 263,330 0.73%
PBT 72,727 75,021 67,662 83,533 150,086 72,810 78,518 -1.26%
Tax -20,494 -22,074 -18,782 -16,870 -21,548 -20,691 -20,766 -0.21%
NP 52,233 52,947 48,880 66,663 128,538 52,119 57,752 -1.65%
-
NP to SH 52,235 52,961 48,880 66,663 129,555 52,108 57,581 -1.61%
-
Tax Rate 28.18% 29.42% 27.76% 20.20% 14.36% 28.42% 26.45% -
Total Cost 222,990 347,597 283,778 191,849 359,977 221,019 205,578 1.36%
-
Net Worth 1,113,404 1,078,476 1,052,851 1,015,502 972,159 848,279 794,739 5.77%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 17,291 32,852 11,527 20,172 20,172 19,832 17,422 -0.12%
Div Payout % 33.10% 62.03% 23.58% 30.26% 15.57% 38.06% 30.26% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,113,404 1,078,476 1,052,851 1,015,502 972,159 848,279 794,739 5.77%
NOSH 345,820 288,183 288,183 288,183 288,183 283,326 283,289 3.37%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 18.98% 13.22% 14.69% 25.79% 26.31% 19.08% 21.93% -
ROE 4.69% 4.91% 4.64% 6.56% 13.33% 6.14% 7.25% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 79.59 115.82 115.43 89.70 169.51 96.40 92.95 -2.55%
EPS 15.10 15.31 16.96 23.13 44.85 18.39 20.32 -4.82%
DPS 5.00 9.50 4.00 7.00 7.00 7.00 6.15 -3.38%
NAPS 3.2196 3.1186 3.6534 3.5238 3.3734 2.994 2.8054 2.32%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 79.59 115.82 96.19 74.75 141.26 78.98 76.15 0.73%
EPS 15.10 15.31 14.13 19.28 37.46 15.07 16.65 -1.61%
DPS 5.00 9.50 3.33 5.83 5.83 5.74 5.04 -0.13%
NAPS 3.2196 3.1186 3.0445 2.9365 2.8112 2.4529 2.2981 5.77%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.27 1.65 1.85 1.99 2.34 2.36 2.65 -
P/RPS 1.60 1.42 1.60 2.22 1.38 2.45 2.85 -9.16%
P/EPS 8.41 10.77 10.91 8.60 5.21 12.83 13.04 -7.04%
EY 11.89 9.28 9.17 11.62 19.21 7.79 7.67 7.57%
DY 3.94 5.76 2.16 3.52 2.99 2.97 2.32 9.22%
P/NAPS 0.39 0.53 0.51 0.56 0.69 0.79 0.94 -13.63%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 1.35 1.43 1.77 2.02 2.30 2.29 2.41 -
P/RPS 1.70 1.23 1.53 2.25 1.36 2.38 2.59 -6.77%
P/EPS 8.94 9.34 10.44 8.73 5.12 12.45 11.86 -4.59%
EY 11.19 10.71 9.58 11.45 19.55 8.03 8.43 4.83%
DY 3.70 6.64 2.26 3.47 3.04 3.06 2.55 6.39%
P/NAPS 0.42 0.46 0.48 0.57 0.68 0.76 0.86 -11.25%

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