[SURIA] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -4.3%
YoY- 18.69%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 270,478 256,382 261,060 244,780 237,302 239,007 223,179 13.65%
PBT 61,168 51,475 64,188 58,170 58,328 59,653 46,302 20.37%
Tax -18,558 -17,284 -20,430 -19,332 -17,747 -17,495 -15,147 14.48%
NP 42,610 34,191 43,758 38,838 40,581 42,158 31,155 23.18%
-
NP to SH 42,610 34,191 43,758 38,838 40,581 42,159 31,157 23.18%
-
Tax Rate 30.34% 33.58% 31.83% 33.23% 30.43% 29.33% 32.71% -
Total Cost 227,868 222,191 217,302 205,942 196,721 196,849 192,024 12.07%
-
Net Worth 1,163,929 1,153,831 1,146,638 1,132,044 1,134,465 1,132,078 1,115,341 2.88%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,187 5,187 5,187 5,187 3,458 3,458 3,458 31.00%
Div Payout % 12.17% 15.17% 11.85% 13.36% 8.52% 8.20% 11.10% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,163,929 1,153,831 1,146,638 1,132,044 1,134,465 1,132,078 1,115,341 2.88%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.75% 13.34% 16.76% 15.87% 17.10% 17.64% 13.96% -
ROE 3.66% 2.96% 3.82% 3.43% 3.58% 3.72% 2.79% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 78.21 74.14 75.49 70.78 68.62 69.11 64.54 13.65%
EPS 12.32 9.89 12.65 11.23 11.73 12.19 9.01 23.17%
DPS 1.50 1.50 1.50 1.50 1.00 1.00 1.00 31.00%
NAPS 3.3657 3.3365 3.3157 3.2735 3.2805 3.2736 3.2252 2.88%
Adjusted Per Share Value based on latest NOSH - 345,820
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 78.21 74.14 75.49 70.78 68.62 69.11 64.54 13.65%
EPS 12.32 9.89 12.65 11.23 11.73 12.19 9.01 23.17%
DPS 1.50 1.50 1.50 1.50 1.00 1.00 1.00 31.00%
NAPS 3.3657 3.3365 3.3157 3.2735 3.2805 3.2736 3.2252 2.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.04 1.14 1.18 1.19 1.14 1.09 1.14 -
P/RPS 1.33 1.54 1.56 1.68 1.66 1.58 1.77 -17.33%
P/EPS 8.44 11.53 9.33 10.60 9.71 8.94 12.65 -23.62%
EY 11.85 8.67 10.72 9.44 10.29 11.18 7.90 31.00%
DY 1.44 1.32 1.27 1.26 0.88 0.92 0.88 38.82%
P/NAPS 0.31 0.34 0.36 0.36 0.35 0.33 0.35 -7.76%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 23/08/22 19/05/22 28/02/22 29/11/21 24/08/21 27/05/21 -
Price 1.06 1.08 1.15 1.26 1.15 1.06 1.03 -
P/RPS 1.36 1.46 1.52 1.78 1.68 1.53 1.60 -10.25%
P/EPS 8.60 10.92 9.09 11.22 9.80 8.69 11.43 -17.26%
EY 11.62 9.15 11.00 8.91 10.20 11.50 8.75 20.79%
DY 1.42 1.39 1.30 1.19 0.87 0.94 0.97 28.89%
P/NAPS 0.31 0.32 0.35 0.38 0.35 0.32 0.32 -2.09%

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