[SURIA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 9.69%
YoY- -14.85%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 244,780 235,097 234,090 218,752 225,431 219,269 206,938 11.81%
PBT 58,170 62,458 66,718 45,680 47,741 48,342 42,894 22.45%
Tax -19,332 -14,352 -15,258 -9,788 -15,021 -10,717 -10,310 51.88%
NP 38,838 48,106 51,460 35,892 32,720 37,625 32,584 12.38%
-
NP to SH 38,838 48,106 51,460 35,892 32,721 37,626 32,586 12.37%
-
Tax Rate 33.23% 22.98% 22.87% 21.43% 31.46% 22.17% 24.04% -
Total Cost 205,942 186,990 182,630 182,860 192,711 181,644 174,354 11.70%
-
Net Worth 1,132,044 1,134,465 1,132,078 1,115,341 1,106,142 1,132,978 1,129,692 0.13%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 5,187 - - - 12,103 - - -
Div Payout % 13.36% - - - 36.99% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,132,044 1,134,465 1,132,078 1,115,341 1,106,142 1,132,978 1,129,692 0.13%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.87% 20.46% 21.98% 16.41% 14.51% 17.16% 15.75% -
ROE 3.43% 4.24% 4.55% 3.22% 2.96% 3.32% 2.88% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 70.78 67.98 67.69 63.26 65.19 63.41 59.84 11.80%
EPS 11.23 13.91 14.88 10.36 9.46 10.88 9.42 12.39%
DPS 1.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 3.2735 3.2805 3.2736 3.2252 3.1986 3.2762 3.2667 0.13%
Adjusted Per Share Value based on latest NOSH - 345,820
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 70.78 67.98 67.69 63.26 65.19 63.41 59.84 11.80%
EPS 11.23 13.91 14.88 10.36 9.46 10.88 9.42 12.39%
DPS 1.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 3.2735 3.2805 3.2736 3.2252 3.1986 3.2762 3.2667 0.13%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.19 1.14 1.09 1.14 1.08 0.88 0.955 -
P/RPS 1.68 1.68 1.61 1.80 1.66 1.39 1.60 3.29%
P/EPS 10.60 8.20 7.33 10.98 11.41 8.09 10.13 3.06%
EY 9.44 12.20 13.65 9.10 8.76 12.36 9.87 -2.91%
DY 1.26 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.36 0.35 0.33 0.35 0.34 0.27 0.29 15.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 24/08/21 27/05/21 31/03/21 27/11/20 27/08/20 -
Price 1.26 1.15 1.06 1.03 1.14 0.955 0.92 -
P/RPS 1.78 1.69 1.57 1.63 1.75 1.51 1.54 10.10%
P/EPS 11.22 8.27 7.12 9.92 12.05 8.78 9.76 9.71%
EY 8.91 12.10 14.04 10.08 8.30 11.39 10.24 -8.83%
DY 1.19 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 0.38 0.35 0.32 0.32 0.36 0.29 0.28 22.51%

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