[SURIA] QoQ Cumulative 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- 37.26%
YoY- -8.21%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 103,469 56,940 275,223 204,591 139,302 69,325 400,544 -59.47%
PBT 21,447 12,859 72,727 56,217 41,333 20,419 75,021 -56.63%
Tax -5,155 -2,321 -20,494 -14,922 -11,247 -4,736 -22,074 -62.11%
NP 16,292 10,538 52,233 41,295 30,086 15,683 52,947 -54.45%
-
NP to SH 16,293 10,538 52,235 41,295 30,086 15,683 52,961 -54.46%
-
Tax Rate 24.04% 18.05% 28.18% 26.54% 27.21% 23.19% 29.42% -
Total Cost 87,177 46,402 222,990 163,296 109,216 53,642 347,597 -60.26%
-
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 1.44% 0.94% 4.69% 3.72% 2.71% 1.43% 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 29.92 16.47 79.59 59.16 40.28 20.05 115.82 -59.47%
EPS 4.71 3.05 15.10 11.94 8.70 4.54 15.31 -54.46%
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 29.92 16.47 79.59 59.16 40.28 20.05 115.82 -59.47%
EPS 4.71 3.05 15.10 11.94 8.70 4.54 15.31 -54.46%
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 3.19 5.28 1.60 2.38 3.23 6.88 1.42 71.61%
P/EPS 20.27 28.55 8.41 11.81 14.94 30.43 10.77 52.49%
EY 4.93 3.50 11.89 8.47 6.69 3.29 9.28 -34.43%
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 3.07 5.98 1.70 2.38 3.20 6.73 1.23 84.10%
P/EPS 19.53 32.32 8.94 11.81 14.83 29.77 9.34 63.59%
EY 5.12 3.09 11.19 8.47 6.74 3.36 10.71 -38.88%
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