[SURIA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 26.49%
YoY- -1.37%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 164,452 103,469 56,940 275,223 204,591 139,302 69,325 77.58%
PBT 36,257 21,447 12,859 72,727 56,217 41,333 20,419 46.48%
Tax -8,038 -5,155 -2,321 -20,494 -14,922 -11,247 -4,736 42.14%
NP 28,219 16,292 10,538 52,233 41,295 30,086 15,683 47.77%
-
NP to SH 28,220 16,293 10,538 52,235 41,295 30,086 15,683 47.78%
-
Tax Rate 22.17% 24.04% 18.05% 28.18% 26.54% 27.21% 23.19% -
Total Cost 136,233 87,177 46,402 222,990 163,296 109,216 53,642 85.82%
-
Net Worth 1,132,978 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 1,094,142 2.34%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 17,291 - - - -
Div Payout % - - - 33.10% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,132,978 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 1,094,142 2.34%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.16% 15.75% 18.51% 18.98% 20.18% 21.60% 22.62% -
ROE 2.49% 1.44% 0.94% 4.69% 3.72% 2.71% 1.43% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.55 29.92 16.47 79.59 59.16 40.28 20.05 77.55%
EPS 8.16 4.71 3.05 15.10 11.94 8.70 4.54 47.67%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.2762 3.2667 3.2501 3.2196 3.2122 3.2048 3.1639 2.34%
Adjusted Per Share Value based on latest NOSH - 345,820
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.55 29.92 16.46 79.58 59.16 40.28 20.05 77.55%
EPS 8.16 4.71 3.05 15.10 11.94 8.70 4.53 47.88%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.276 3.2665 3.2499 3.2194 3.212 3.2046 3.1637 2.34%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.88 0.955 0.87 1.27 1.41 1.30 1.38 -
P/RPS 1.85 3.19 5.28 1.60 2.38 3.23 6.88 -58.23%
P/EPS 10.78 20.27 28.55 8.41 11.81 14.94 30.43 -49.83%
EY 9.27 4.93 3.50 11.89 8.47 6.69 3.29 99.11%
DY 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.27 0.39 0.44 0.41 0.44 -27.72%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 20/05/20 25/02/20 27/11/19 27/08/19 17/05/19 -
Price 0.955 0.92 0.985 1.35 1.41 1.29 1.35 -
P/RPS 2.01 3.07 5.98 1.70 2.38 3.20 6.73 -55.22%
P/EPS 11.70 19.53 32.32 8.94 11.81 14.83 29.77 -46.25%
EY 8.54 5.12 3.09 11.19 8.47 6.74 3.36 85.92%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.30 0.42 0.44 0.40 0.43 -23.04%

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