[SURIA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 49.33%
YoY- 53.22%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 214,056 133,718 63,953 302,574 202,021 128,647 70,968 108.61%
PBT 49,553 30,583 14,045 67,819 49,842 26,664 17,438 100.49%
Tax -12,596 -7,547 -3,415 -8,310 -9,990 -5,581 -3,545 132.67%
NP 36,957 23,036 10,630 59,509 39,852 21,083 13,893 91.87%
-
NP to SH 36,957 23,036 10,630 59,509 39,852 21,083 13,893 91.87%
-
Tax Rate 25.42% 24.68% 24.31% 12.25% 20.04% 20.93% 20.33% -
Total Cost 177,099 110,682 53,323 243,065 162,169 107,564 57,075 112.59%
-
Net Worth 1,206,361 1,192,424 1,188,655 1,178,557 1,163,929 1,153,831 1,146,638 3.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 8,645 13,832 - 13,832 - - - -
Div Payout % 23.39% 60.05% - 23.24% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,206,361 1,192,424 1,188,655 1,178,557 1,163,929 1,153,831 1,146,638 3.43%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 17.27% 17.23% 16.62% 19.67% 19.73% 16.39% 19.58% -
ROE 3.06% 1.93% 0.89% 5.05% 3.42% 1.83% 1.21% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 61.90 38.67 18.49 87.49 58.42 37.20 20.52 108.63%
EPS 10.69 6.66 3.07 17.21 11.52 6.10 4.02 91.82%
DPS 2.50 4.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.4884 3.4481 3.4372 3.408 3.3657 3.3365 3.3157 3.43%
Adjusted Per Share Value based on latest NOSH - 345,820
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 61.89 38.66 18.49 87.49 58.41 37.20 20.52 108.61%
EPS 10.69 6.66 3.07 17.21 11.52 6.10 4.02 91.82%
DPS 2.50 4.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.4882 3.4479 3.437 3.4078 3.3655 3.3363 3.3155 3.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.52 1.22 1.22 1.13 1.04 1.14 1.18 -
P/RPS 2.46 3.16 6.60 1.29 1.78 3.06 5.75 -43.19%
P/EPS 14.22 18.31 39.69 6.57 9.02 18.70 29.37 -38.31%
EY 7.03 5.46 2.52 15.23 11.08 5.35 3.40 62.22%
DY 1.64 3.28 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.35 0.33 0.31 0.34 0.36 14.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 28/08/23 19/05/23 28/02/23 30/11/22 23/08/22 19/05/22 -
Price 1.79 1.50 1.27 1.18 1.06 1.08 1.15 -
P/RPS 2.89 3.88 6.87 1.35 1.81 2.90 5.60 -35.63%
P/EPS 16.75 22.52 41.32 6.86 9.20 17.72 28.63 -30.02%
EY 5.97 4.44 2.42 14.58 10.87 5.64 3.49 42.98%
DY 1.40 2.67 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.37 0.35 0.31 0.32 0.35 28.49%

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