[SURIA] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[SURIA] SURIA CAPITAL HOLDINGS BHD

Announcement Date

29-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -10.56%

YoY- -61.45%

Quarter Report

SURIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	290,135	429,704	274,047	241,480	498,370	275,393	253,137	2.29%
YoY %	-32.48%	56.80%	13.49%	-51.55%	80.97%	8.79%	-	-
Horiz. %	114.62%	169.75%	108.26%	95.39%	196.88%	108.79%	100.00%	-
PBT	72,360	75,826	67,118	73,037	149,389	78,267	76,456	-0.91%
YoY %	-4.57%	12.97%	-8.10%	-51.11%	90.87%	2.37%	-	-
Horiz. %	94.64%	99.18%	87.79%	95.53%	195.39%	102.37%	100.00%	-
Tax	-23,109	-13,201	-17,636	-23,472	-21,187	-21,165	-20,908	1.68%
YoY %	-75.05%	25.15%	24.86%	-10.78%	-0.10%	-1.23%	-	-
Horiz. %	110.53%	63.14%	84.35%	112.26%	101.33%	101.23%	100.00%	-
NP	49,251	62,625	49,482	49,565	128,202	57,102	55,548	-1.98%
YoY %	-21.36%	26.56%	-0.17%	-61.34%	124.51%	2.80%	-	-
Horiz. %	88.66%	112.74%	89.08%	89.23%	230.79%	102.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,265	62,625	49,482	49,565	128,569	56,870	55,718	-2.02%
YoY %	-21.33%	26.56%	-0.17%	-61.45%	126.08%	2.07%	-	-
Horiz. %	88.42%	112.40%	88.81%	88.96%	230.75%	102.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.94%	17.41%	26.28%	32.14%	14.18%	27.04%	27.35%	-
YoY %	83.46%	-33.75%	-18.23%	126.66%	-47.56%	-1.13%	-	-
Horiz. %	116.78%	63.66%	96.09%	117.51%	51.85%	98.87%	100.00%	-
Total Cost	240,884	367,079	224,565	191,915	370,168	218,291	197,589	3.35%
YoY %	-34.38%	63.46%	17.01%	-48.15%	69.58%	10.48%	-	-
Horiz. %	121.91%	185.78%	113.65%	97.13%	187.34%	110.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,110,845	1,080,603	1,035,214	1,002,000	959,492	872,451	837,715	4.81%
YoY %	2.80%	4.38%	3.31%	4.43%	9.98%	4.15%	-	-
Horiz. %	132.60%	128.99%	123.58%	119.61%	114.54%	104.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	12,103	10,086	8,643	8,652	19,834	16,996	25,924	-11.91%
YoY %	20.00%	16.70%	-0.10%	-56.38%	16.70%	-34.44%	-	-
Horiz. %	46.69%	38.91%	33.34%	33.37%	76.51%	65.56%	100.00%	-
Div Payout %	24.57%	16.11%	17.47%	17.46%	15.43%	29.89%	46.53%	-
YoY %	52.51%	-7.78%	0.06%	13.16%	-48.38%	-35.76%	-	-
Horiz. %	52.80%	34.62%	37.55%	37.52%	33.16%	64.24%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	1,110,845	1,080,603	1,035,214	1,002,000	959,492	872,451	837,715	4.81%
YoY %	2.80%	4.38%	3.31%	4.43%	9.98%	4.15%	-	-
Horiz. %	132.60%	128.99%	123.58%	119.61%	114.54%	104.15%	100.00%	-
NOSH	345,820	288,183	288,183	288,183	283,328	283,328	283,328	3.37%
YoY %	20.00%	0.00%	0.00%	1.71%	0.00%	0.00%	-	-
Horiz. %	122.06%	101.71%	101.71%	101.71%	100.00%	100.00%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	16.98%	14.57%	18.06%	20.53%	25.72%	20.73%	21.94%	-
YoY %	16.54%	-19.32%	-12.03%	-20.18%	24.07%	-5.52%	-	-
Horiz. %	77.39%	66.41%	82.32%	93.57%	117.23%	94.48%	100.00%	-
ROE	4.43%	5.80%	4.78%	4.95%	13.40%	6.52%	6.65%	-
YoY %	-23.62%	21.34%	-3.43%	-63.06%	105.52%	-1.95%	-	-
Horiz. %	66.62%	87.22%	71.88%	74.44%	201.50%	98.05%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	83.90	149.11	95.09	83.87	175.79	97.20	89.34	-1.04%
YoY %	-43.73%	56.81%	13.38%	-52.29%	80.85%	8.80%	-	-
Horiz. %	93.91%	166.90%	106.44%	93.88%	196.77%	108.80%	100.00%	-
EPS	14.25	21.73	17.17	17.22	45.35	20.07	19.67	-5.22%
YoY %	-34.42%	26.56%	-0.29%	-62.03%	125.96%	2.03%	-	-
Horiz. %	72.45%	110.47%	87.29%	87.54%	230.55%	102.03%	100.00%	-
DPS	3.50	3.50	3.00	3.00	7.00	6.00	9.15	-14.79%
YoY %	0.00%	16.67%	0.00%	-57.14%	16.67%	-34.43%	-	-
Horiz. %	38.25%	38.25%	32.79%	32.79%	76.50%	65.57%	100.00%	-
NAPS	3.2122	3.7497	3.5922	3.4802	3.3845	3.0793	2.9567	1.39%
YoY %	-14.33%	4.38%	3.22%	2.83%	9.91%	4.15%	-	-
Horiz. %	108.64%	126.82%	121.49%	117.71%	114.47%	104.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 287,914
RPS	83.89	124.25	79.24	69.82	144.10	79.63	73.19	2.29%
YoY %	-32.48%	56.80%	13.49%	-51.55%	80.96%	8.80%	-	-
Horiz. %	114.62%	169.76%	108.27%	95.40%	196.88%	108.80%	100.00%	-
EPS	14.24	18.11	14.31	14.33	37.18	16.44	16.11	-2.03%
YoY %	-21.37%	26.55%	-0.14%	-61.46%	126.16%	2.05%	-	-
Horiz. %	88.39%	112.41%	88.83%	88.95%	230.79%	102.05%	100.00%	-
DPS	3.50	2.92	2.50	2.50	5.74	4.91	7.50	-11.92%
YoY %	19.86%	16.80%	0.00%	-56.45%	16.90%	-34.53%	-	-
Horiz. %	46.67%	38.93%	33.33%	33.33%	76.53%	65.47%	100.00%	-
NAPS	3.212	3.1245	2.9933	2.8973	2.7743	2.5227	2.4222	4.81%
YoY %	2.80%	4.38%	3.31%	4.43%	9.97%	4.15%	-	-
Horiz. %	132.61%	128.99%	123.58%	119.61%	114.54%	104.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	1.41	1.62	2.08	2.05	2.13	2.65	1.80	-
P/RPS	1.68	1.09	2.19	2.44	1.21	2.73	2.01	-2.94%
YoY %	54.13%	-50.23%	-10.25%	101.65%	-55.68%	35.82%	-	-
Horiz. %	83.58%	54.23%	108.96%	121.39%	60.20%	135.82%	100.00%	-
P/EPS	9.90	7.45	12.11	11.91	4.70	13.20	9.15	1.32%
YoY %	32.89%	-38.48%	1.68%	153.40%	-64.39%	44.26%	-	-
Horiz. %	108.20%	81.42%	132.35%	130.16%	51.37%	144.26%	100.00%	-
EY	10.10	13.41	8.25	8.40	21.29	7.57	10.93	-1.30%
YoY %	-24.68%	62.55%	-1.79%	-60.54%	181.24%	-30.74%	-	-
Horiz. %	92.41%	122.69%	75.48%	76.85%	194.78%	69.26%	100.00%	-
DY	2.48	2.16	1.44	1.46	3.29	2.26	5.08	-11.25%
YoY %	14.81%	50.00%	-1.37%	-55.62%	45.58%	-55.51%	-	-
Horiz. %	48.82%	42.52%	28.35%	28.74%	64.76%	44.49%	100.00%	-
P/NAPS	0.44	0.43	0.58	0.59	0.63	0.86	0.61	-5.29%
YoY %	2.33%	-25.86%	-1.69%	-6.35%	-26.74%	40.98%	-	-
Horiz. %	72.13%	70.49%	95.08%	96.72%	103.28%	140.98%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	15/11/18	30/11/17	29/11/16	26/11/15	18/11/14	25/11/13	-
Price	1.41	1.58	1.90	2.05	2.60	2.58	2.45	-
P/RPS	1.68	1.06	2.00	2.44	1.48	2.65	2.74	-7.82%
YoY %	58.49%	-47.00%	-18.03%	64.86%	-44.15%	-3.28%	-	-
Horiz. %	61.31%	38.69%	72.99%	89.05%	54.01%	96.72%	100.00%	-
P/EPS	9.90	7.27	11.07	11.91	5.73	12.85	12.46	-3.75%
YoY %	36.18%	-34.33%	-7.05%	107.85%	-55.41%	3.13%	-	-
Horiz. %	79.45%	58.35%	88.84%	95.59%	45.99%	103.13%	100.00%	-
EY	10.10	13.75	9.04	8.40	17.44	7.78	8.03	3.89%
YoY %	-26.55%	52.10%	7.62%	-51.83%	124.16%	-3.11%	-	-
Horiz. %	125.78%	171.23%	112.58%	104.61%	217.19%	96.89%	100.00%	-
DY	2.48	2.22	1.58	1.46	2.69	2.33	3.73	-6.57%
YoY %	11.71%	40.51%	8.22%	-45.72%	15.45%	-37.53%	-	-
Horiz. %	66.49%	59.52%	42.36%	39.14%	72.12%	62.47%	100.00%	-
P/NAPS	0.44	0.42	0.53	0.59	0.77	0.84	0.83	-10.03%
YoY %	4.76%	-20.75%	-10.17%	-23.38%	-8.33%	1.20%	-	-
Horiz. %	53.01%	50.60%	63.86%	71.08%	92.77%	101.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos