[SURIA] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -5.01%
YoY- -56.93%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 262,838 342,596 401,215 257,561 486,335 263,407 275,872 -0.80%
PBT 65,167 75,386 70,649 70,833 151,690 70,469 82,892 -3.92%
Tax -18,079 -21,040 -20,562 -15,410 -23,348 -19,936 -21,715 -3.00%
NP 47,088 54,346 50,087 55,423 128,342 50,533 61,177 -4.26%
-
NP to SH 47,090 54,360 50,087 55,423 128,691 50,475 61,162 -4.26%
-
Tax Rate 27.74% 27.91% 29.10% 21.76% 15.39% 28.29% 26.20% -
Total Cost 215,750 288,250 351,128 202,138 357,993 212,874 214,695 0.08%
-
Net Worth 1,123,952 1,094,142 1,067,174 1,028,586 985,012 861,530 853,383 4.69%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 8,645 22,190 - 8,645 19,992 16,994 8,496 0.28%
Div Payout % 18.36% 40.82% - 15.60% 15.54% 33.67% 13.89% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,123,952 1,094,142 1,067,174 1,028,586 985,012 861,530 853,383 4.69%
NOSH 345,820 345,820 288,183 288,183 288,183 283,328 283,328 3.37%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 17.92% 15.86% 12.48% 21.52% 26.39% 19.18% 22.18% -
ROE 4.19% 4.97% 4.69% 5.39% 13.06% 5.86% 7.17% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 76.00 99.07 139.22 89.37 168.76 92.99 97.37 -4.04%
EPS 13.62 15.72 17.38 19.23 44.66 17.82 21.59 -7.38%
DPS 2.50 6.42 0.00 3.00 7.00 6.00 3.00 -2.99%
NAPS 3.2501 3.1639 3.7031 3.5692 3.418 3.0413 3.012 1.27%
Adjusted Per Share Value based on latest NOSH - 288,183
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 76.00 99.07 116.02 74.48 140.63 76.17 79.77 -0.80%
EPS 13.62 15.72 14.48 16.03 37.21 14.60 17.69 -4.26%
DPS 2.50 6.42 0.00 2.50 5.78 4.91 2.46 0.26%
NAPS 3.2501 3.1639 3.0859 2.9743 2.8483 2.4913 2.4677 4.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.87 1.38 1.67 2.21 2.28 2.34 2.44 -
P/RPS 1.14 1.39 1.20 2.47 1.35 2.52 2.51 -12.31%
P/EPS 6.39 8.78 9.61 11.49 5.11 13.13 11.30 -9.05%
EY 15.65 11.39 10.41 8.70 19.59 7.61 8.85 9.95%
DY 2.87 4.65 0.00 1.36 3.07 2.56 1.23 15.15%
P/NAPS 0.27 0.44 0.45 0.62 0.67 0.77 0.81 -16.71%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 17/05/19 24/05/18 25/05/17 27/05/16 28/05/15 29/05/14 -
Price 0.985 1.35 1.70 2.24 2.24 2.33 2.57 -
P/RPS 1.30 1.36 1.22 2.51 1.33 2.51 2.64 -11.12%
P/EPS 7.23 8.59 9.78 11.65 5.02 13.08 11.91 -7.97%
EY 13.82 11.64 10.22 8.59 19.94 7.65 8.40 8.64%
DY 2.54 4.75 0.00 1.34 3.13 2.58 1.17 13.77%
P/NAPS 0.30 0.43 0.46 0.63 0.66 0.77 0.85 -15.92%

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