[SURIA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1.71%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 235,097 219,269 272,788 420,000 290,604 240,592 569,898 -13.70%
PBT 62,458 48,342 74,956 78,504 67,617 85,553 185,834 -16.60%
Tax -14,352 -10,717 -19,896 -18,516 -25,957 -24,936 -23,681 -8.00%
NP 48,106 37,625 55,060 59,988 41,660 60,617 162,153 -18.31%
-
NP to SH 48,106 37,626 55,060 59,988 41,660 60,617 162,649 -18.35%
-
Tax Rate 22.98% 22.17% 26.54% 23.59% 38.39% 29.15% 12.74% -
Total Cost 186,990 181,644 217,728 360,012 248,944 179,974 407,745 -12.17%
-
Net Worth 1,134,465 1,132,978 1,110,845 1,080,603 1,035,214 1,002,663 958,923 2.83%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 13,448 - - 11,333 -
Div Payout % - - - 22.42% - - 6.97% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,134,465 1,132,978 1,110,845 1,080,603 1,035,214 1,002,663 958,923 2.83%
NOSH 345,820 345,820 345,820 288,183 288,183 288,105 283,328 3.37%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 20.46% 17.16% 20.18% 14.28% 14.34% 25.20% 28.45% -
ROE 4.24% 3.32% 4.96% 5.55% 4.02% 6.05% 16.96% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 67.98 63.41 78.88 145.74 100.84 83.51 201.14 -16.52%
EPS 13.91 10.88 15.92 20.81 14.45 21.04 57.41 -21.02%
DPS 0.00 0.00 0.00 4.67 0.00 0.00 4.00 -
NAPS 3.2805 3.2762 3.2122 3.7497 3.5922 3.4802 3.3845 -0.51%
Adjusted Per Share Value based on latest NOSH - 288,183
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 67.98 63.41 78.88 121.45 84.03 69.57 164.80 -13.70%
EPS 13.91 10.88 15.92 17.35 12.05 17.53 47.03 -18.35%
DPS 0.00 0.00 0.00 3.89 0.00 0.00 3.28 -
NAPS 3.2805 3.2762 3.2122 3.1248 2.9935 2.8994 2.7729 2.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.14 0.88 1.41 1.62 2.08 2.05 2.13 -
P/RPS 1.68 1.39 1.79 1.11 2.06 2.45 1.06 7.97%
P/EPS 8.20 8.09 8.86 7.78 14.39 9.74 3.71 14.11%
EY 12.20 12.36 11.29 12.85 6.95 10.26 26.95 -12.36%
DY 0.00 0.00 0.00 2.88 0.00 0.00 1.88 -
P/NAPS 0.35 0.27 0.44 0.43 0.58 0.59 0.63 -9.32%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 27/11/19 15/11/18 30/11/17 29/11/16 26/11/15 -
Price 1.15 0.955 1.41 1.58 1.90 2.05 2.60 -
P/RPS 1.69 1.51 1.79 1.08 1.88 2.45 1.29 4.59%
P/EPS 8.27 8.78 8.86 7.59 13.14 9.74 4.53 10.54%
EY 12.10 11.39 11.29 13.17 7.61 10.26 22.08 -9.53%
DY 0.00 0.00 0.00 2.95 0.00 0.00 1.54 -
P/NAPS 0.35 0.29 0.44 0.42 0.53 0.59 0.77 -12.30%

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