KLSE (MYR): SURIA (6521)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.90
Today's Change
+0.01 (0.53%)
Day's Change
1.90 - 1.90
Trading Volume
15,000
Market Cap
657 Million
NOSH
346 Million
Latest Quarter
31-Dec-2023 [#4]
Announcement Date
29-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
19-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
-114.52% | -110.29%
Revenue | NP to SH
280,486.000 | 34,935.000
RPS | P/RPS
81.11 Cent | 2.34
EPS | P/E | EY
10.10 Cent | 18.81 | 5.32%
DPS | DY | Payout %
4.50 Cent | 2.37% | 44.55%
NAPS | P/NAPS
3.15 | 0.60
QoQ | YoY
-38.29% | -41.29%
NP Margin | ROE
12.46% | 3.21%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
280,486.000 | 34,935.000
RPS | P/RPS
81.11 Cent | 2.34
EPS | P/E | EY
10.10 Cent | 18.81 | 5.32%
DPS | DY | Payout %
4.50 Cent | 2.37% | 44.55%
NAPS | P/NAPS
3.15 | 0.60
YoY
-41.29%
NP Margin | ROE
12.46% | 3.21%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Revenue | NP to SH
280,486.000 | 34,935.000
RPS | P/RPS
81.11 Cent | 2.34
EPS | P/E | EY
10.10 Cent | 18.81 | 5.32%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-29.1% | -41.29%
NP Margin | ROE
12.46% | 3.21%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 280,486 | 280,486 | 280,486 | 302,574 | 244,780 | 225,431 | 275,223 | 400,544 | 332,658 | 258,512 | 488,515 | 273,138 | 0.29% | |
PBT | 49,272 | 49,272 | 49,272 | 67,819 | 58,170 | 47,741 | 72,727 | 75,021 | 67,662 | 83,533 | 150,086 | 72,810 | -4.24% | |
Tax | -14,337 | -14,337 | -14,337 | -8,310 | -19,332 | -15,021 | -20,494 | -22,074 | -18,782 | -16,870 | -21,548 | -20,691 | -3.99% | |
NP | 34,935 | 34,935 | 34,935 | 59,509 | 38,838 | 32,720 | 52,233 | 52,947 | 48,880 | 66,663 | 128,538 | 52,119 | -4.34% | |
- | ||||||||||||||
NP to SH | 34,935 | 34,935 | 34,935 | 59,509 | 38,838 | 32,721 | 52,235 | 52,961 | 48,880 | 66,663 | 129,555 | 52,108 | -4.34% | |
- | ||||||||||||||
Tax Rate | 29.10% | 29.10% | 29.10% | 12.25% | 33.23% | 31.46% | 28.18% | 29.42% | 27.76% | 20.20% | 14.36% | 28.42% | - | |
Total Cost | 245,551 | 245,551 | 245,551 | 243,065 | 205,942 | 192,711 | 222,990 | 347,597 | 283,778 | 191,849 | 359,977 | 221,019 | 1.17% | |
- | ||||||||||||||
Net Worth | 1,089,957 | 1,089,957 | 1,089,957 | 1,178,557 | 1,132,044 | 1,106,142 | 1,113,404 | 1,078,476 | 1,052,851 | 1,015,502 | 972,159 | 848,279 | 2.82% |
Dividend | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Div | 15,561 | 15,561 | 15,561 | 13,832 | 5,187 | 12,103 | 17,291 | 32,852 | 11,527 | 20,172 | 20,172 | 19,832 | -2.65% | |
Div Payout % | 44.55% | 44.55% | 44.55% | 23.24% | 13.36% | 36.99% | 33.10% | 62.03% | 23.58% | 30.26% | 15.57% | 38.06% | - |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 1,089,957 | 1,089,957 | 1,089,957 | 1,178,557 | 1,132,044 | 1,106,142 | 1,113,404 | 1,078,476 | 1,052,851 | 1,015,502 | 972,159 | 848,279 | 2.82% | |
NOSH | 345,820 | 345,820 | 345,820 | 345,820 | 345,820 | 345,820 | 345,820 | 288,183 | 288,183 | 288,183 | 288,183 | 283,326 | 2.23% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 12.46% | 12.46% | 12.46% | 19.67% | 15.87% | 14.51% | 18.98% | 13.22% | 14.69% | 25.79% | 26.31% | 19.08% | - | |
ROE | 3.21% | 3.21% | 3.21% | 5.05% | 3.43% | 2.96% | 4.69% | 4.91% | 4.64% | 6.56% | 13.33% | 6.14% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 81.11 | 81.11 | 81.11 | 87.49 | 70.78 | 65.19 | 79.59 | 115.82 | 115.43 | 89.70 | 169.51 | 96.40 | -1.89% | |
EPS | 10.10 | 10.10 | 10.10 | 17.21 | 11.23 | 9.46 | 15.10 | 15.31 | 16.96 | 23.13 | 44.85 | 18.39 | -6.43% | |
DPS | 4.50 | 4.50 | 4.50 | 4.00 | 1.50 | 3.50 | 5.00 | 9.50 | 4.00 | 7.00 | 7.00 | 7.00 | -4.78% | |
NAPS | 3.1518 | 3.1518 | 3.1518 | 3.408 | 3.2735 | 3.1986 | 3.2196 | 3.1186 | 3.6534 | 3.5238 | 3.3734 | 2.994 | 0.57% |
Adjusted Per Share Value based on latest NOSH - 345,820 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 81.11 | 81.11 | 81.11 | 87.49 | 70.78 | 65.19 | 79.59 | 115.82 | 96.19 | 74.75 | 141.26 | 78.98 | 0.29% | |
EPS | 10.10 | 10.10 | 10.10 | 17.21 | 11.23 | 9.46 | 15.10 | 15.31 | 14.13 | 19.28 | 37.46 | 15.07 | -4.34% | |
DPS | 4.50 | 4.50 | 4.50 | 4.00 | 1.50 | 3.50 | 5.00 | 9.50 | 3.33 | 5.83 | 5.83 | 5.74 | -2.66% | |
NAPS | 3.1518 | 3.1518 | 3.1518 | 3.408 | 3.2735 | 3.1986 | 3.2196 | 3.1186 | 3.0445 | 2.9365 | 2.8112 | 2.4529 | 2.82% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/12/23 | 29/12/23 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 1.93 | 1.93 | 1.93 | 1.13 | 1.19 | 1.08 | 1.27 | 1.65 | 1.85 | 1.99 | 2.34 | 2.36 | - | |
P/RPS | 2.38 | 2.38 | 2.38 | 1.29 | 1.68 | 1.66 | 1.60 | 1.42 | 1.60 | 2.22 | 1.38 | 2.45 | -0.32% | |
P/EPS | 19.11 | 19.11 | 19.11 | 6.57 | 10.60 | 11.41 | 8.41 | 10.77 | 10.91 | 8.60 | 5.21 | 12.83 | 4.52% | |
EY | 5.23 | 5.23 | 5.23 | 15.23 | 9.44 | 8.76 | 11.89 | 9.28 | 9.17 | 11.62 | 19.21 | 7.79 | -4.32% | |
DY | 2.33 | 2.33 | 2.33 | 3.54 | 1.26 | 3.24 | 3.94 | 5.76 | 2.16 | 3.52 | 2.99 | 2.97 | -2.65% | |
P/NAPS | 0.61 | 0.61 | 0.61 | 0.33 | 0.36 | 0.34 | 0.39 | 0.53 | 0.51 | 0.56 | 0.69 | 0.79 | -2.83% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/02/24 | 29/02/24 | 29/02/24 | 28/02/23 | 28/02/22 | 31/03/21 | 25/02/20 | 28/02/19 | 28/02/18 | 28/02/17 | 29/02/16 | 27/02/15 | - | |
Price | 2.16 | 2.16 | 2.16 | 1.18 | 1.26 | 1.14 | 1.35 | 1.43 | 1.77 | 2.02 | 2.30 | 2.29 | - | |
P/RPS | 2.66 | 2.66 | 2.66 | 1.35 | 1.78 | 1.75 | 1.70 | 1.23 | 1.53 | 2.25 | 1.36 | 2.38 | 1.24% | |
P/EPS | 21.38 | 21.38 | 21.38 | 6.86 | 11.22 | 12.05 | 8.94 | 9.34 | 10.44 | 8.73 | 5.12 | 12.45 | 6.18% | |
EY | 4.68 | 4.68 | 4.68 | 14.58 | 8.91 | 8.30 | 11.19 | 10.71 | 9.58 | 11.45 | 19.55 | 8.03 | -5.81% | |
DY | 2.08 | 2.08 | 2.08 | 3.39 | 1.19 | 3.07 | 3.70 | 6.64 | 2.26 | 3.47 | 3.04 | 3.06 | -4.19% | |
P/NAPS | 0.69 | 0.69 | 0.69 | 0.35 | 0.38 | 0.36 | 0.42 | 0.46 | 0.48 | 0.57 | 0.68 | 0.76 | -1.06% |
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.
I wonder if nowadays most people invest with phone apps,
it is important to invest with internet explorer if you want to see bigger picture of what is going on
https://i.ibb.co/yd6TvDJ/suria2.png
2023-12-13 12:41
SincereStock, this guy behind is not you and me, a retailers always wish to collect as low as possible. My cost for Suria is Rm1.091, and recently, i didn't bought or sold any shares. However, the guy behind the show is the game player for the company, he will buy the share to the right level and the company will make announcement for the restructuring.
2023-12-13 12:41
me confirm small retailer la, a very stingy one, expensive a bit also don't buy liao haha
you I really don't know how big la (just confirm bigger than myself), but SURIA is not a big cap company though, mid cap at most. Somemore half of the share at SABAH's gov hand, which is a quite unlikely a market game player, but who knows la, let's see la, less than 3 more weeks end year
2023-12-13 12:53
Sabah government is the game player, Suria is in the restructuring stage which we are not able to understand the details. However, we are sure that the extension of 30 years operation concession to Suria will cater for DP World collaboration in port operation which will bring huge benefit to Suria. In addition, the land at the existing port at KK will be very valuable when property development come in.
2023-12-15 14:09
tempting, let's see if can get a good bargain entry again in the future hehe making money else where first
2023-12-15 15:04
No. 1 place in Stock pick 2023. Ytlpower and Ytl had sold off. Still on hand Suria and Mcement.
2023-12-31 22:05
I still waiting opportunity to come back to this counter for another good run loh! hope someone SURIA will welcome me back with open arm someday after I grew up my cash capital somewhere else now, where there are plenty of present opportunities
2024-01-09 23:23
SincereStock, i am also hope that someone will give me shares at cheaper price after i realized profit from YTL and YTLPOWR. But, from my point of view, it is likely less chance people to sell instead they are buying. There is a guy keep buying high and no chance for us to accumulate.
2024-01-19 11:36
Imagine, the business will end 11 years later with profit of 50 millions per annum. No way the share will move higher.
Now, after extension of 30 years, the concession will end at 2064, with DP World coming in, 52 acres of land at town centre and monopoly port business for next 41 years, the company revenue and profit will definately increase gradually, the share price will not go back to previosly anymore.
2024-01-21 14:42
I have 3.12 millions unit of share and will not sell any at this price. I keep for dividend and anticipated that profit margin will increase and so do dividend based on 35% of realized profit. Hope the company may increase % of company profit for dividend.
2024-01-21 14:48
2.00 breached today! Port tariff hike announcement soon? Does anyone have any clue?
2024-01-24 16:04
@tonywong8 good for you, and good reason for continuing holding the share onward.
admit I sold too early here, luckily I did well with the cash (capital & profit taken) outside as well, APM, PENERGY and recently HARBOUR. you might be right I might not have chance to revisit this counter unless I am willing to buy back at higher price, but I see no point of doing that seeing there are still many undervalued counters outside with better upside potential, better odds out there.
but if miracle do happen and this counter price's miraclely drops while fundamental in tact, I will not hesitate to reenter this counter by then. or maybe when fundamental is clearly shown to be greatly improved in the form of consistent EPS, maybe I will consider to buy back at slightly higher premium considering the counter is still *clearly & obviously* to be still deeply undervalued
2024-01-24 23:01
for me personally, PE 10 is gauge for fair value in most counter, while NTA is another gauge at equal value to be deemed as fair. so in term of NTA yes this counter is still undervalued. but at the same time there are plenty of other counters with great NTA discount and consistent EPS that contributes to much lower PE
I do also understand that this counter EPS has potential to grow, but that still very vague for me despite with your convincing arguements @tonywong8. so lets see how things unfold in future, gd luck
2024-01-24 23:09
anyway, I am still dubious with the lack of volume rally from around Rm1 to Rm2, as compare to this company's previous history of rally especially before year 2022 which is usually facing stronger seller resistance resulting more significant volume. investors seems to be responding differently to price rally last year 2023
2024-01-25 11:08
Stock Last Price Change Shares Market Value % Average Cost Per Share Unrealized Gain
DAYANG 1.79 +0.02 3,800 6,802.00 1.85% 4,995.50 1.314 +1,806.50
HIBISCS 2.58 +0.03 4,500 11,610.00 3.15% 4,832.45 1.073 +6,777.55
MCEMENT 4.80 0.00 1,300 6,240.00 1.69% 5,384.61 4.142 +855.39
SURIA 2.01 +0.06 28,200 56,682.00 15.38% 32,183.57 1.141 +24,498.43
YTL 2.37 +0.05 51,700 122,529.00 33.24% 30,069.99 0.581 +92,459.01
YTLPOWR 3.91 +0.16 41,900 163,829.00 44.45% 30,042.45 0.717 +133,786.55
2024-01-25 14:03
This was my stocks pick at the end of 2022. I was expected huge growth in Singapore power business and it really turn out as expected. I made a lot of money from YTLPOWR and YTL and then, i bought 1 millions unit of Mcement at average price of 3.69. Hopefully, the price will go up further to 6.00 in the near turn. For Suria, i expected there will be good news announcement in the near future and price will go further north. The company is a growing stock for next few years and the capital volume is small, the stock can be easily corner. May be there is no much shares in the market now and can be easily speculated from my visualized of the traded volume.
2024-01-25 14:20
hopefully got chance to reenter after this QR
by the way
why NTA suddenly become 3.15 from 3.48? the losses is only 0.058 right? there are no bonus issue or share split recently. why NTA suddenly diluted that much? can it be due to too many esos?
or is it due to amortization mentioned in the QR. I did notice change in non current aseets. but isn't that amortization loss already included in this QR and only cost - RM0.058. if no, the amortization is huge costing loss of RM0.33. if so then that should be reported as -33 EPS instead of merely -0.58 EPS calculated in the QR
2 months ago
It seems the adjustment is treated as an adjustment to the retained earnings but not via P&L. The important thing is that the financial statements of the Company is reflecting a true and fair view. Anyway, it is only a timing difference if one takes the view that the concession period has been effectively extended by 30 years to 2064 and it is only a matter of time all specifics will be nailed down.
2 months ago
In prior year, the Group had amortised the concession assets up to 2064 commencing from
December 2022 pursuant to the approval given by the State Government for extension of
the concession period for additional thirty (30) years from 1 September 2034 to 31 August
2064, subject to terms and conditions to be mutually agreed with the State Government of
Sabah. After further assessment by the Group, the Group have to meet the condition required
by the MFRS138 to have the terms of the extension agreed in order to recognize the extended
lease in the useful lives of the concession assets. Accordingly, the amortisation period has
been revised to 2034 which is the initial concession period.
(source: page 10 of QR)
2 months ago
It seems some of these additional "provisions" made in the current QR may be reversed once all terms and conditions are agreed upon with the State Government..
2 months ago
Also see other PYAs under Note A4 which will have significant impacts on NTA. Is the earlier redesignation of principal officer a result of this blunder ?
2 months ago
If the above interpretation is correct, opportunity to re-enter could emerge soon.... ;)
2 months ago
not going to reenter this counter anytime soon. only consider *if* company chaos settled down and able to generate sustainable and consistent profits again, and also "if* price is discounted enough that time
2 months ago
@Believe3222 my TP now lower than RM1.50. if not this QR (fundamental still good) offer me RM1.50 I boleh accept la. but after this QR even RM1.0 I need to consider deep, even if buy also just a few, not like my previous profit run kind of capital investment
2 months ago
but of course la without this QR price really hardly fall because of that 1 single push force. but now that force support so hard for the sake of support only now. never catch falling knife you don't know how much low it can go. see RAPID
2 months ago
tadi 2k support block at RM1.88 also broken just like that. next huge support block still unseen. but this buyer got habit to push price without putting block at buy queue la from history. he will just buy up from the sell queue merely to push the price up regardless of his profit / loss. it is more like for the sake of push price only instead of collect some cheap stakes while also pushing up the price
2 months ago
@Believe3222 where I got say next QR tak bagus? I talking about current QR a
2 months ago
next QR many uncertainty we don't know what going on inside, but from what can see is a few resignations after this QR announced. audit issue? I don't know also. just play by what info we get now. @snowball2000 seems to have much clearer insights
2 months ago
SincereStock, don't worried. I only pick up 150 lots, another person definately pick up more than me. Suria, going to be a growing stock.
2 months ago
let's see how things unfold. I definitely liked SURIA's business (provided it still proven to be profitable in the future), now just following tight (one of my main watch list), while opportunity to reenter still haven't emerged for me
2 months ago
The deal between Suria and Exsim( Bedi ) was Suria contributed 35.2 Acres of land and Exsim provided financial for the construction. The share of Bedi and Suria is 50:50 and GDV was 4.2 billions Ringgit. We don't know the conditions of agreement and if we assume the project is build for sharing, Suria will get his portion of 2.1 billions which is few times of the market capital. Whom is buying into Suria is very obvious.
2 months ago
You may think that being a privatized port operator for the whole of Sabah would make Suria Capital a company with good returns. Unfortunately over the past 12 years, the company only achieved an average ROE of 6%. https://i.postimg.cc/4NqfFSsN/Suria-Cap-returns.png
In fact quite a substantial part of its profits came from non-port operations such as property and investments.
I think this is because the economic activities in Sabah is not as developed as those in Peninsular Malaysia. While it is a growing economy and it may some time before we see Suria Capital benefiting from this.
Moral of the story? This is really a stock for the very long-term investor at the current market price. https://www.youtube.com/watch?v=Nt4SPcMEqN8
2 months ago
Moral of the story is those who's holding with generous profits are diamond hands with silent mouths (hands), while those who missed out or wants to enter cheap are coming out with ways to calm their unsettled minds.
1 month ago
SincereStock
anyway, if I am the guy with that much of capital in hand and I knew something good is going to unfold for SURIA. I sure will try to keep the price low and collect diam2. why collect at higher price and try to make everyone think something good is going to unfold?
stock market is always a mental game, need to know the intention behind someone's act, and what's might be next
2023-12-13 11:03