[SURIA] YoY 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- 103.57%
YoY- -10.86%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
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 127,272 58,715 59,666 61,791 71,522 58,980 67,894 11.03%
PBT 20,053 17,066 21,451 18,009 20,350 15,976 18,508 1.34%
Tax -5,770 -3,990 -5,450 -4,633 -5,388 -4,439 -4,913 2.71%
NP 14,283 13,076 16,001 13,376 14,962 11,537 13,595 0.82%
-
NP to SH 14,283 13,076 16,001 13,399 15,032 11,451 13,405 1.06%
-
Tax Rate 28.77% 23.38% 25.41% 25.73% 26.48% 27.79% 26.55% -
Total Cost 112,989 45,639 43,665 48,415 56,560 47,443 54,299 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 1.34% 1.27% 1.62% 1.55% 1.76% 1.41% 1.72% -
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 44.16 20.37 20.70 21.81 25.24 20.82 23.96 10.72%
EPS 4.96 4.54 5.55 4.73 5.31 4.04 4.73 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 36.80 16.98 17.25 17.87 20.68 17.06 19.63 11.03%
EPS 4.13 3.78 4.63 3.87 4.35 3.31 3.88 1.04%
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 3.78 10.85 11.01 10.73 9.67 7.30 6.85 -9.42%
P/EPS 33.70 48.71 41.06 49.48 45.99 37.61 34.67 -0.47%
EY 2.97 2.05 2.44 2.02 2.17 2.66 2.88 0.51%
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 3.85 10.99 10.82 10.68 10.18 7.21 6.64 -8.67%
P/EPS 34.30 49.37 40.34 49.27 48.44 37.11 33.62 0.33%
EY 2.92 2.03 2.48 2.03 2.06 2.69 2.97 -0.28%
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