[SURIA] QoQ TTM 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- -4.78%
YoY- -33.84%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 244,780 237,302 239,007 223,179 225,431 235,084 239,390 1.49%
PBT 58,170 58,328 59,653 46,302 47,741 52,767 52,841 6.59%
Tax -19,332 -17,747 -17,495 -15,147 -15,021 -13,610 -14,402 21.61%
NP 38,838 40,581 42,158 31,155 32,720 39,157 38,439 0.68%
-
NP to SH 38,838 40,581 42,159 31,157 32,722 39,161 38,442 0.68%
-
Tax Rate 33.23% 30.43% 29.33% 32.71% 31.46% 25.79% 27.26% -
Total Cost 205,942 196,721 196,849 192,024 192,711 195,927 200,951 1.64%
-
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 3,458 3,458 3,458 3,458 8,645 8,645 -28.79%
Div Payout % 13.36% 8.52% 8.20% 11.10% 10.57% 22.08% 22.49% -
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% 17.10% 17.64% 13.96% 14.51% 16.66% 16.06% -
ROE 3.43% 3.58% 3.72% 2.79% 2.96% 3.46% 3.40% -
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 68.62 69.11 64.54 65.19 67.98 69.22 1.49%
EPS 11.23 11.73 12.19 9.01 9.46 11.32 11.12 0.65%
DPS 1.50 1.00 1.00 1.00 1.00 2.50 2.50 -28.79%
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 68.62 69.11 64.53 65.18 67.97 69.22 1.49%
EPS 11.23 11.73 12.19 9.01 9.46 11.32 11.12 0.65%
DPS 1.50 1.00 1.00 1.00 1.00 2.50 2.50 -28.79%
NAPS 3.2733 3.2803 3.2734 3.225 3.1984 3.276 3.2665 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 1.66 1.58 1.77 1.66 1.29 1.38 13.97%
P/EPS 10.60 9.71 8.94 12.65 11.41 7.77 8.59 15.00%
EY 9.44 10.29 11.18 7.90 8.76 12.87 11.64 -13.00%
DY 1.26 0.88 0.92 0.88 0.93 2.84 2.62 -38.53%
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 1.68 1.53 1.60 1.75 1.40 1.33 21.38%
P/EPS 11.22 9.80 8.69 11.43 12.05 8.43 8.28 22.38%
EY 8.91 10.20 11.50 8.75 8.30 11.86 12.08 -18.32%
DY 1.19 0.87 0.94 0.97 0.88 2.62 2.72 -42.28%
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