[SURIA] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.22%
YoY- 25.08%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 257,561 486,335 263,407 275,872 253,631 281,223 257,983 -0.02%
PBT 70,833 151,690 70,469 82,892 67,569 78,092 71,501 -0.15%
Tax -15,410 -23,348 -19,936 -21,715 -18,694 -21,722 -23,084 -6.50%
NP 55,423 128,342 50,533 61,177 48,875 56,370 48,417 2.27%
-
NP to SH 55,423 128,691 50,475 61,162 48,900 56,277 47,976 2.43%
-
Tax Rate 21.76% 15.39% 28.29% 26.20% 27.67% 27.82% 32.28% -
Total Cost 202,138 357,993 212,874 214,695 204,756 224,853 209,566 -0.59%
-
Net Worth 1,028,586 985,012 861,530 853,383 811,848 780,210 739,778 5.64%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 8,645 19,992 16,994 8,496 16,999 17,003 13,511 -7.16%
Div Payout % 15.60% 15.54% 33.67% 13.89% 34.76% 30.21% 28.16% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,028,586 985,012 861,530 853,383 811,848 780,210 739,778 5.64%
NOSH 288,183 288,183 283,328 283,328 283,328 283,403 282,962 0.30%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 21.52% 26.39% 19.18% 22.18% 19.27% 20.04% 18.77% -
ROE 5.39% 13.06% 5.86% 7.17% 6.02% 7.21% 6.49% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 89.37 168.76 92.99 97.37 89.52 99.23 91.17 -0.33%
EPS 19.23 44.66 17.82 21.59 17.26 19.86 16.95 2.12%
DPS 3.00 7.00 6.00 3.00 6.00 6.00 4.75 -7.36%
NAPS 3.5692 3.418 3.0413 3.012 2.8654 2.753 2.6144 5.32%
Adjusted Per Share Value based on latest NOSH - 283,328
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 74.47 140.62 76.16 79.77 73.34 81.31 74.59 -0.02%
EPS 16.03 37.21 14.59 17.68 14.14 16.27 13.87 2.43%
DPS 2.50 5.78 4.91 2.46 4.92 4.92 3.91 -7.17%
NAPS 2.9741 2.8481 2.4911 2.4675 2.3474 2.256 2.139 5.64%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.21 2.28 2.34 2.44 1.52 1.64 2.03 -
P/RPS 2.47 1.35 2.52 2.51 1.70 1.65 2.23 1.71%
P/EPS 11.49 5.11 13.13 11.30 8.81 8.26 11.97 -0.67%
EY 8.70 19.59 7.61 8.85 11.35 12.11 8.35 0.68%
DY 1.36 3.07 2.56 1.23 3.95 3.66 2.34 -8.63%
P/NAPS 0.62 0.67 0.77 0.81 0.53 0.60 0.78 -3.75%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 27/05/16 28/05/15 29/05/14 02/05/13 26/04/12 18/05/11 -
Price 2.24 2.24 2.33 2.57 1.50 1.59 1.99 -
P/RPS 2.51 1.33 2.51 2.64 1.68 1.60 2.18 2.37%
P/EPS 11.65 5.02 13.08 11.91 8.69 8.01 11.74 -0.12%
EY 8.59 19.94 7.65 8.40 11.51 12.49 8.52 0.13%
DY 1.34 3.13 2.58 1.17 4.00 3.77 2.39 -9.18%
P/NAPS 0.63 0.66 0.77 0.85 0.52 0.58 0.76 -3.07%

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