[SURIA] QoQ TTM 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- 39.66%
YoY- 53.22%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 314,609 307,645 295,559 302,574 270,478 256,382 261,060 13.23%
PBT 67,530 71,738 64,426 67,819 61,168 51,475 64,188 3.43%
Tax -10,916 -10,276 -8,180 -8,310 -18,558 -17,284 -20,430 -34.12%
NP 56,614 61,462 56,246 59,509 42,610 34,191 43,758 18.71%
-
NP to SH 56,614 61,462 56,246 59,509 42,610 34,191 43,758 18.71%
-
Tax Rate 16.16% 14.32% 12.70% 12.25% 30.34% 33.58% 31.83% -
Total Cost 257,995 246,183 239,313 243,065 227,868 222,191 217,302 12.11%
-
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 13,832 13,832 5,187 5,187 5,187 5,187 5,187 92.18%
Div Payout % 24.43% 22.51% 9.22% 8.72% 12.17% 15.17% 11.85% -
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 18.00% 19.98% 19.03% 19.67% 15.75% 13.34% 16.76% -
ROE 4.69% 5.15% 4.73% 5.05% 3.66% 2.96% 3.82% -
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 90.97 88.96 85.47 87.49 78.21 74.14 75.49 13.22%
EPS 16.37 17.77 16.26 17.21 12.32 9.89 12.65 18.73%
DPS 4.00 4.00 1.50 1.50 1.50 1.50 1.50 92.18%
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 90.97 88.95 85.46 87.49 78.21 74.13 75.48 13.23%
EPS 16.37 17.77 16.26 17.21 12.32 9.89 12.65 18.73%
DPS 4.00 4.00 1.50 1.50 1.50 1.50 1.50 92.18%
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 1.67 1.37 1.43 1.29 1.33 1.54 1.56 4.64%
P/EPS 9.28 6.86 7.50 6.57 8.44 11.53 9.33 -0.35%
EY 10.77 14.57 13.33 15.23 11.85 8.67 10.72 0.31%
DY 2.63 3.28 1.23 1.33 1.44 1.32 1.27 62.39%
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 1.97 1.69 1.49 1.35 1.36 1.46 1.52 18.85%
P/EPS 10.93 8.44 7.81 6.86 8.60 10.92 9.09 13.06%
EY 9.15 11.85 12.81 14.58 11.62 9.15 11.00 -11.54%
DY 2.23 2.67 1.18 1.27 1.42 1.39 1.30 43.25%
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