[SURIA] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -19.3%
YoY- -32.81%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 225,431 219,269 206,938 227,760 275,223 272,788 278,604 -13.11%
PBT 47,741 48,342 42,894 51,436 72,727 74,956 82,666 -30.53%
Tax -15,021 -10,717 -10,310 -9,284 -20,494 -19,896 -22,494 -23.50%
NP 32,720 37,625 32,584 42,152 52,233 55,060 60,172 -33.25%
-
NP to SH 32,721 37,626 32,586 42,152 52,235 55,060 60,172 -33.25%
-
Tax Rate 31.46% 22.17% 24.04% 18.05% 28.18% 26.54% 27.21% -
Total Cost 192,711 181,644 174,354 185,608 222,990 217,728 218,432 -7.97%
-
Net Worth 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 -0.12%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 12,103 - - - 17,291 - - -
Div Payout % 36.99% - - - 33.10% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 -0.12%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 14.51% 17.16% 15.75% 18.51% 18.98% 20.18% 21.60% -
ROE 2.96% 3.32% 2.88% 3.75% 4.69% 4.96% 5.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.19 63.41 59.84 65.86 79.59 78.88 80.56 -13.10%
EPS 9.46 10.88 9.42 12.20 15.10 15.92 17.40 -33.26%
DPS 3.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.1986 3.2762 3.2667 3.2501 3.2196 3.2122 3.2048 -0.12%
Adjusted Per Share Value based on latest NOSH - 345,820
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.19 63.41 59.84 65.86 79.59 78.88 80.56 -13.10%
EPS 9.46 10.88 9.42 12.20 15.10 15.92 17.40 -33.26%
DPS 3.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.1986 3.2762 3.2667 3.2501 3.2196 3.2122 3.2048 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.08 0.88 0.955 0.87 1.27 1.41 1.30 -
P/RPS 1.66 1.39 1.60 1.32 1.60 1.79 1.61 2.05%
P/EPS 11.41 8.09 10.13 7.14 8.41 8.86 7.47 32.46%
EY 8.76 12.36 9.87 14.01 11.89 11.29 13.38 -24.50%
DY 3.24 0.00 0.00 0.00 3.94 0.00 0.00 -
P/NAPS 0.34 0.27 0.29 0.27 0.39 0.44 0.41 -11.68%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 27/11/20 27/08/20 20/05/20 25/02/20 27/11/19 27/08/19 -
Price 1.14 0.955 0.92 0.985 1.35 1.41 1.29 -
P/RPS 1.75 1.51 1.54 1.50 1.70 1.79 1.60 6.12%
P/EPS 12.05 8.78 9.76 8.08 8.94 8.86 7.41 38.08%
EY 8.30 11.39 10.24 12.37 11.19 11.29 13.49 -27.55%
DY 3.07 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.36 0.29 0.28 0.30 0.42 0.44 0.40 -6.75%

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