Highlights

[SURIA] QoQ Quarter Result on 2020-06-30 [#2]

Stock [SURIA]: SURIA CAPITAL HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -45.39%    YoY -     -60.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 46,529 56,940 70,632 65,289 69,977 69,325 85,544 -33.39%
  QoQ % -18.28% -19.38% 8.18% -6.70% 0.94% -18.96% -
  Horiz. % 54.39% 66.56% 82.57% 76.32% 81.80% 81.04% 100.00%
PBT 8,588 12,859 16,510 14,884 20,914 20,419 16,143 -34.37%
  QoQ % -33.21% -22.11% 10.92% -28.83% 2.42% 26.49% -
  Horiz. % 53.20% 79.66% 102.27% 92.20% 129.55% 126.49% 100.00%
Tax -2,834 -2,321 -5,572 -3,675 -6,511 -4,736 -8,187 -50.73%
  QoQ % -22.10% 58.35% -51.62% 43.56% -37.48% 42.15% -
  Horiz. % 34.62% 28.35% 68.06% 44.89% 79.53% 57.85% 100.00%
NP 5,754 10,538 10,938 11,209 14,403 15,683 7,956 -19.44%
  QoQ % -45.40% -3.66% -2.42% -22.18% -8.16% 97.12% -
  Horiz. % 72.32% 132.45% 137.48% 140.89% 181.03% 197.12% 100.00%
NP to SH 5,755 10,538 10,940 11,209 14,403 15,683 7,970 -19.53%
  QoQ % -45.39% -3.67% -2.40% -22.18% -8.16% 96.78% -
  Horiz. % 72.21% 132.22% 137.26% 140.64% 180.72% 196.78% 100.00%
Tax Rate 33.00 % 18.05 % 33.75 % 24.69 % 31.13 % 23.19 % 50.72 % -24.93%
  QoQ % 82.83% -46.52% 36.70% -20.69% 34.24% -54.28% -
  Horiz. % 65.06% 35.59% 66.54% 48.68% 61.38% 45.72% 100.00%
Total Cost 40,775 46,402 59,694 54,080 55,574 53,642 77,588 -34.90%
  QoQ % -12.13% -22.27% 10.38% -2.69% 3.60% -30.86% -
  Horiz. % 52.55% 59.81% 76.94% 69.70% 71.63% 69.14% 100.00%
Net Worth 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 1,094,142 1,078,476 3.14%
  QoQ % 0.51% 0.95% 0.23% 0.23% 1.29% 1.45% -
  Horiz. % 104.75% 104.22% 103.24% 103.00% 102.76% 101.45% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 8,645 - - - 12,103 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.43% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 79.03 % - % - % - % 151.87 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.04% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 1,094,142 1,078,476 3.14%
  QoQ % 0.51% 0.95% 0.23% 0.23% 1.29% 1.45% -
  Horiz. % 104.75% 104.22% 103.24% 103.00% 102.76% 101.45% 100.00%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.37 % 18.51 % 15.49 % 17.17 % 20.58 % 22.62 % 9.30 % 20.97%
  QoQ % -33.17% 19.50% -9.78% -16.57% -9.02% 143.23% -
  Horiz. % 133.01% 199.03% 166.56% 184.62% 221.29% 243.23% 100.00%
ROE 0.51 % 0.94 % 0.98 % 1.01 % 1.30 % 1.43 % 0.74 % -21.99%
  QoQ % -45.74% -4.08% -2.97% -22.31% -9.09% 93.24% -
  Horiz. % 68.92% 127.03% 132.43% 136.49% 175.68% 193.24% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.45 16.47 20.42 18.88 20.24 20.05 24.74 -33.41%
  QoQ % -18.34% -19.34% 8.16% -6.72% 0.95% -18.96% -
  Horiz. % 54.37% 66.57% 82.54% 76.31% 81.81% 81.04% 100.00%
EPS 1.66 3.05 3.16 3.24 4.16 4.54 2.30 -19.55%
  QoQ % -45.57% -3.48% -2.47% -22.12% -8.37% 97.39% -
  Horiz. % 72.17% 132.61% 137.39% 140.87% 180.87% 197.39% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.43% 0.00% 0.00% 0.00% 100.00%
NAPS 3.2667 3.2501 3.2196 3.2122 3.2048 3.1639 3.1186 3.14%
  QoQ % 0.51% 0.95% 0.23% 0.23% 1.29% 1.45% -
  Horiz. % 104.75% 104.22% 103.24% 103.00% 102.76% 101.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 345,820
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.45 16.47 20.42 18.88 20.24 20.05 24.74 -33.41%
  QoQ % -18.34% -19.34% 8.16% -6.72% 0.95% -18.96% -
  Horiz. % 54.37% 66.57% 82.54% 76.31% 81.81% 81.04% 100.00%
EPS 1.66 3.05 3.16 3.24 4.16 4.54 2.30 -19.55%
  QoQ % -45.57% -3.48% -2.47% -22.12% -8.37% 97.39% -
  Horiz. % 72.17% 132.61% 137.39% 140.87% 180.87% 197.39% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.43% 0.00% 0.00% 0.00% 100.00%
NAPS 3.2667 3.2501 3.2196 3.2122 3.2048 3.1639 3.1186 3.14%
  QoQ % 0.51% 0.95% 0.23% 0.23% 1.29% 1.45% -
  Horiz. % 104.75% 104.22% 103.24% 103.00% 102.76% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.9550 0.8700 1.2700 1.4100 1.3000 1.3800 1.6500 -
P/RPS 7.10 5.28 6.22 7.47 6.42 6.88 6.67 4.26%
  QoQ % 34.47% -15.11% -16.73% 16.36% -6.69% 3.15% -
  Horiz. % 106.45% 79.16% 93.25% 111.99% 96.25% 103.15% 100.00%
P/EPS 57.39 28.55 40.15 43.50 31.21 30.43 71.59 -13.72%
  QoQ % 101.02% -28.89% -7.70% 39.38% 2.56% -57.49% -
  Horiz. % 80.16% 39.88% 56.08% 60.76% 43.60% 42.51% 100.00%
EY 1.74 3.50 2.49 2.30 3.20 3.29 1.40 15.61%
  QoQ % -50.29% 40.56% 8.26% -28.13% -2.74% 135.00% -
  Horiz. % 124.29% 250.00% 177.86% 164.29% 228.57% 235.00% 100.00%
DY 0.00 0.00 1.97 0.00 0.00 0.00 2.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.92% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.27 0.39 0.44 0.41 0.44 0.53 -33.13%
  QoQ % 7.41% -30.77% -11.36% 7.32% -6.82% -16.98% -
  Horiz. % 54.72% 50.94% 73.58% 83.02% 77.36% 83.02% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 - 25/02/20 27/11/19 27/08/19 17/05/19 28/02/19 -
Price 0.9200 0.9850 1.3500 1.4100 1.2900 1.3500 1.4300 -
P/RPS 6.84 5.98 6.61 7.47 6.38 6.73 5.78 11.89%
  QoQ % 14.38% -9.53% -11.51% 17.08% -5.20% 16.44% -
  Horiz. % 118.34% 103.46% 114.36% 129.24% 110.38% 116.44% 100.00%
P/EPS 55.28 32.32 42.67 43.50 30.97 29.77 62.05 -7.42%
  QoQ % 71.04% -24.26% -1.91% 40.46% 4.03% -52.02% -
  Horiz. % 89.09% 52.09% 68.77% 70.10% 49.91% 47.98% 100.00%
EY 1.81 3.09 2.34 2.30 3.23 3.36 1.61 8.13%
  QoQ % -41.42% 32.05% 1.74% -28.79% -3.87% 108.70% -
  Horiz. % 112.42% 191.93% 145.34% 142.86% 200.62% 208.70% 100.00%
DY 0.00 0.00 1.85 0.00 0.00 0.00 2.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.51% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.28 0.30 0.42 0.44 0.40 0.43 0.46 -28.20%
  QoQ % -6.67% -28.57% -4.55% 10.00% -6.98% -6.52% -
  Horiz. % 60.87% 65.22% 91.30% 95.65% 86.96% 93.48% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS