[SURIA] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -8.5%
YoY- -8.21%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 206,938 227,760 275,223 272,788 278,604 277,300 400,544 -35.63%
PBT 42,894 51,436 72,727 74,956 82,666 81,676 75,021 -31.13%
Tax -10,310 -9,284 -20,494 -19,896 -22,494 -18,944 -22,074 -39.82%
NP 32,584 42,152 52,233 55,060 60,172 62,732 52,947 -27.67%
-
NP to SH 32,586 42,152 52,235 55,060 60,172 62,732 52,961 -27.68%
-
Tax Rate 24.04% 18.05% 28.18% 26.54% 27.21% 23.19% 29.42% -
Total Cost 174,354 185,608 222,990 217,728 218,432 214,568 347,597 -36.89%
-
Net Worth 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 1,094,142 1,078,476 3.14%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 17,291 - - - 32,852 -
Div Payout % - - 33.10% - - - 62.03% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 1,094,142 1,078,476 3.14%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 288,183 12.93%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.75% 18.51% 18.98% 20.18% 21.60% 22.62% 13.22% -
ROE 2.88% 3.75% 4.69% 4.96% 5.43% 5.73% 4.91% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 59.84 65.86 79.59 78.88 80.56 80.19 115.82 -35.63%
EPS 9.42 12.20 15.10 15.92 17.40 18.16 15.31 -27.68%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 9.50 -
NAPS 3.2667 3.2501 3.2196 3.2122 3.2048 3.1639 3.1186 3.14%
Adjusted Per Share Value based on latest NOSH - 345,820
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 59.84 65.86 79.59 78.88 80.56 80.19 115.82 -35.63%
EPS 9.42 12.20 15.10 15.92 17.40 18.16 15.31 -27.68%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 9.50 -
NAPS 3.2667 3.2501 3.2196 3.2122 3.2048 3.1639 3.1186 3.14%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.955 0.87 1.27 1.41 1.30 1.38 1.65 -
P/RPS 1.60 1.32 1.60 1.79 1.61 1.72 1.42 8.28%
P/EPS 10.13 7.14 8.41 8.86 7.47 7.61 10.77 -4.00%
EY 9.87 14.01 11.89 11.29 13.38 13.14 9.28 4.19%
DY 0.00 0.00 3.94 0.00 0.00 0.00 5.76 -
P/NAPS 0.29 0.27 0.39 0.44 0.41 0.44 0.53 -33.12%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 20/05/20 25/02/20 27/11/19 27/08/19 17/05/19 28/02/19 -
Price 0.92 0.985 1.35 1.41 1.29 1.35 1.43 -
P/RPS 1.54 1.50 1.70 1.79 1.60 1.68 1.23 16.18%
P/EPS 9.76 8.08 8.94 8.86 7.41 7.44 9.34 2.97%
EY 10.24 12.37 11.19 11.29 13.49 13.44 10.71 -2.95%
DY 0.00 0.00 3.70 0.00 0.00 0.00 6.64 -
P/NAPS 0.28 0.30 0.42 0.44 0.40 0.43 0.46 -28.19%

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