[SURIA] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -8.01%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 270,478 237,302 235,084 290,135 429,704 274,047 241,480 1.90%
PBT 61,168 58,328 52,767 72,360 75,826 67,118 73,037 -2.91%
Tax -18,558 -17,747 -13,610 -23,109 -13,201 -17,636 -23,472 -3.83%
NP 42,610 40,581 39,157 49,251 62,625 49,482 49,565 -2.48%
-
NP to SH 42,610 40,581 39,161 49,265 62,625 49,482 49,565 -2.48%
-
Tax Rate 30.34% 30.43% 25.79% 31.94% 17.41% 26.28% 32.14% -
Total Cost 227,868 196,721 195,927 240,884 367,079 224,565 191,915 2.90%
-
Net Worth 1,163,929 1,134,465 1,132,978 1,110,845 1,080,603 1,035,214 1,002,000 2.52%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 5,187 3,458 8,645 12,103 10,086 8,643 8,652 -8.17%
Div Payout % 12.17% 8.52% 22.08% 24.57% 16.11% 17.47% 17.46% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,163,929 1,134,465 1,132,978 1,110,845 1,080,603 1,035,214 1,002,000 2.52%
NOSH 345,820 345,820 345,820 345,820 288,183 288,183 288,183 3.08%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 15.75% 17.10% 16.66% 16.98% 14.57% 18.06% 20.53% -
ROE 3.66% 3.58% 3.46% 4.43% 5.80% 4.78% 4.95% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 78.21 68.62 67.98 83.90 149.11 95.09 83.87 -1.15%
EPS 12.32 11.73 11.32 14.25 21.73 17.17 17.22 -5.42%
DPS 1.50 1.00 2.50 3.50 3.50 3.00 3.00 -10.90%
NAPS 3.3657 3.2805 3.2762 3.2122 3.7497 3.5922 3.4802 -0.55%
Adjusted Per Share Value based on latest NOSH - 345,820
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 78.21 68.62 67.97 83.89 124.25 79.24 69.82 1.90%
EPS 12.32 11.73 11.32 14.24 18.11 14.31 14.33 -2.48%
DPS 1.50 1.00 2.50 3.50 2.92 2.50 2.50 -8.15%
NAPS 3.3655 3.2803 3.276 3.212 3.1245 2.9933 2.8973 2.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.04 1.14 0.88 1.41 1.62 2.08 2.05 -
P/RPS 1.33 1.66 1.29 1.68 1.09 2.19 2.44 -9.61%
P/EPS 8.44 9.71 7.77 9.90 7.45 12.11 11.91 -5.57%
EY 11.85 10.29 12.87 10.10 13.41 8.25 8.40 5.89%
DY 1.44 0.88 2.84 2.48 2.16 1.44 1.46 -0.22%
P/NAPS 0.31 0.35 0.27 0.44 0.43 0.58 0.59 -10.16%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 29/11/21 27/11/20 27/11/19 15/11/18 30/11/17 29/11/16 -
Price 1.06 1.15 0.955 1.41 1.58 1.90 2.05 -
P/RPS 1.36 1.68 1.40 1.68 1.06 2.00 2.44 -9.27%
P/EPS 8.60 9.80 8.43 9.90 7.27 11.07 11.91 -5.27%
EY 11.62 10.20 11.86 10.10 13.75 9.04 8.40 5.55%
DY 1.42 0.87 2.62 2.48 2.22 1.58 1.46 -0.46%
P/NAPS 0.31 0.35 0.29 0.44 0.42 0.53 0.59 -10.16%

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