[SURIA] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 15.47%
YoY- -31.66%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 234,090 218,752 225,431 219,269 206,938 227,760 275,223 -10.23%
PBT 66,718 45,680 47,741 48,342 42,894 51,436 72,727 -5.59%
Tax -15,258 -9,788 -15,021 -10,717 -10,310 -9,284 -20,494 -17.86%
NP 51,460 35,892 32,720 37,625 32,584 42,152 52,233 -0.98%
-
NP to SH 51,460 35,892 32,721 37,626 32,586 42,152 52,235 -0.99%
-
Tax Rate 22.87% 21.43% 31.46% 22.17% 24.04% 18.05% 28.18% -
Total Cost 182,630 182,860 192,711 181,644 174,354 185,608 222,990 -12.47%
-
Net Worth 1,132,078 1,115,341 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1.11%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 12,103 - - - 17,291 -
Div Payout % - - 36.99% - - - 33.10% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,132,078 1,115,341 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1.11%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 21.98% 16.41% 14.51% 17.16% 15.75% 18.51% 18.98% -
ROE 4.55% 3.22% 2.96% 3.32% 2.88% 3.75% 4.69% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 67.69 63.26 65.19 63.41 59.84 65.86 79.59 -10.24%
EPS 14.88 10.36 9.46 10.88 9.42 12.20 15.10 -0.97%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 5.00 -
NAPS 3.2736 3.2252 3.1986 3.2762 3.2667 3.2501 3.2196 1.11%
Adjusted Per Share Value based on latest NOSH - 345,820
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 67.69 63.25 65.18 63.40 59.84 65.86 79.58 -10.23%
EPS 14.88 10.38 9.46 10.88 9.42 12.19 15.10 -0.97%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 5.00 -
NAPS 3.2734 3.225 3.1984 3.276 3.2665 3.2499 3.2194 1.11%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.09 1.14 1.08 0.88 0.955 0.87 1.27 -
P/RPS 1.61 1.80 1.66 1.39 1.60 1.32 1.60 0.41%
P/EPS 7.33 10.98 11.41 8.09 10.13 7.14 8.41 -8.76%
EY 13.65 9.10 8.76 12.36 9.87 14.01 11.89 9.64%
DY 0.00 0.00 3.24 0.00 0.00 0.00 3.94 -
P/NAPS 0.33 0.35 0.34 0.27 0.29 0.27 0.39 -10.54%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 31/03/21 27/11/20 27/08/20 20/05/20 25/02/20 -
Price 1.06 1.03 1.14 0.955 0.92 0.985 1.35 -
P/RPS 1.57 1.63 1.75 1.51 1.54 1.50 1.70 -5.16%
P/EPS 7.12 9.92 12.05 8.78 9.76 8.08 8.94 -14.09%
EY 14.04 10.08 8.30 11.39 10.24 12.37 11.19 16.34%
DY 0.00 0.00 3.07 0.00 0.00 0.00 3.70 -
P/NAPS 0.32 0.32 0.36 0.29 0.28 0.30 0.42 -16.59%

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