[SURIA] QoQ Cumulative 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- -72.58%
YoY- -14.85%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 244,780 176,323 117,045 54,688 225,431 164,452 103,469 77.26%
PBT 58,170 46,844 33,359 11,420 47,741 36,257 21,447 94.13%
Tax -19,332 -10,764 -7,629 -2,447 -15,021 -8,038 -5,155 140.79%
NP 38,838 36,080 25,730 8,973 32,720 28,219 16,292 78.16%
-
NP to SH 38,838 36,080 25,730 8,973 32,721 28,220 16,293 78.16%
-
Tax Rate 33.23% 22.98% 22.87% 21.43% 31.46% 22.17% 24.04% -
Total Cost 205,942 140,243 91,315 45,715 192,711 136,233 87,177 77.09%
-
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% 3.18% 2.27% 0.80% 2.96% 2.49% 1.44% -
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 50.99 33.85 15.81 65.19 47.55 29.92 77.26%
EPS 11.23 10.43 7.44 2.59 9.46 8.16 4.71 78.19%
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 50.99 33.85 15.81 65.19 47.55 29.92 77.26%
EPS 11.23 10.43 7.44 2.59 9.46 8.16 4.71 78.19%
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 2.24 3.22 7.21 1.66 1.85 3.19 -34.70%
P/EPS 10.60 10.93 14.65 43.94 11.41 10.78 20.27 -35.01%
EY 9.44 9.15 6.83 2.28 8.76 9.27 4.93 54.01%
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 2.26 3.13 6.51 1.75 2.01 3.07 -30.39%
P/EPS 11.22 11.02 14.25 39.70 12.05 11.70 19.53 -30.82%
EY 8.91 9.07 7.02 2.52 8.30 8.54 5.12 44.53%
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