[SURIA] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -9.85%
YoY- -13.37%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 225,431 235,084 239,390 262,838 275,223 290,135 316,386 -20.14%
PBT 47,741 52,767 52,841 65,167 72,727 72,360 76,449 -26.83%
Tax -15,021 -13,610 -14,402 -18,079 -20,494 -23,109 -22,907 -24.42%
NP 32,720 39,157 38,439 47,088 52,233 49,251 53,542 -27.87%
-
NP to SH 32,722 39,161 38,442 47,090 52,235 49,265 53,556 -27.88%
-
Tax Rate 31.46% 25.79% 27.26% 27.74% 28.18% 31.94% 29.96% -
Total Cost 192,711 195,927 200,951 215,750 222,990 240,884 262,844 -18.61%
-
Net Worth 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 -0.12%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,458 8,645 8,645 8,645 8,645 12,103 22,190 -70.87%
Div Payout % 10.57% 22.08% 22.49% 18.36% 16.55% 24.57% 41.43% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 -0.12%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 14.51% 16.66% 16.06% 17.92% 18.98% 16.98% 16.92% -
ROE 2.96% 3.46% 3.40% 4.19% 4.69% 4.43% 4.83% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.19 67.98 69.22 76.00 79.59 83.90 91.49 -20.14%
EPS 9.46 11.32 11.12 13.62 15.10 14.25 15.49 -27.90%
DPS 1.00 2.50 2.50 2.50 2.50 3.50 6.42 -70.88%
NAPS 3.1986 3.2762 3.2667 3.2501 3.2196 3.2122 3.2048 -0.12%
Adjusted Per Share Value based on latest NOSH - 345,820
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.18 67.97 69.22 76.00 79.58 83.89 91.48 -20.14%
EPS 9.46 11.32 11.12 13.62 15.10 14.24 15.49 -27.90%
DPS 1.00 2.50 2.50 2.50 2.50 3.50 6.42 -70.88%
NAPS 3.1984 3.276 3.2665 3.2499 3.2194 3.212 3.2046 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.08 0.88 0.955 0.87 1.27 1.41 1.30 -
P/RPS 1.66 1.29 1.38 1.14 1.60 1.68 1.42 10.91%
P/EPS 11.41 7.77 8.59 6.39 8.41 9.90 8.39 22.63%
EY 8.76 12.87 11.64 15.65 11.89 10.10 11.91 -18.44%
DY 0.93 2.84 2.62 2.87 1.97 2.48 4.94 -66.98%
P/NAPS 0.34 0.27 0.29 0.27 0.39 0.44 0.41 -11.68%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 27/11/20 27/08/20 20/05/20 25/02/20 27/11/19 27/08/19 -
Price 1.14 0.955 0.92 0.985 1.35 1.41 1.29 -
P/RPS 1.75 1.40 1.33 1.30 1.70 1.68 1.41 15.41%
P/EPS 12.05 8.43 8.28 7.23 8.94 9.90 8.33 27.76%
EY 8.30 11.86 12.08 13.82 11.19 10.10 12.01 -21.74%
DY 0.88 2.62 2.72 2.54 1.85 2.48 4.97 -68.30%
P/NAPS 0.36 0.29 0.28 0.30 0.42 0.44 0.40 -6.75%

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