[SURIA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.52%
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 257,294 283,872 244,780 235,097 234,090 218,752 225,431 9.24%
PBT 53,328 69,752 58,170 62,458 66,718 45,680 47,741 7.67%
Tax -11,162 -14,180 -19,332 -14,352 -15,258 -9,788 -15,021 -18.00%
NP 42,166 55,572 38,838 48,106 51,460 35,892 32,720 18.47%
-
NP to SH 42,166 55,572 38,838 48,106 51,460 35,892 32,721 18.47%
-
Tax Rate 20.93% 20.33% 33.23% 22.98% 22.87% 21.43% 31.46% -
Total Cost 215,128 228,300 205,942 186,990 182,630 182,860 192,711 7.63%
-
Net Worth 1,153,831 1,146,638 1,132,044 1,134,465 1,132,078 1,115,341 1,106,142 2.86%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 5,187 - - - 12,103 -
Div Payout % - - 13.36% - - - 36.99% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,153,831 1,146,638 1,132,044 1,134,465 1,132,078 1,115,341 1,106,142 2.86%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.39% 19.58% 15.87% 20.46% 21.98% 16.41% 14.51% -
ROE 3.65% 4.85% 3.43% 4.24% 4.55% 3.22% 2.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 74.40 82.09 70.78 67.98 67.69 63.26 65.19 9.23%
EPS 12.20 16.08 11.23 13.91 14.88 10.36 9.46 18.53%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.50 -
NAPS 3.3365 3.3157 3.2735 3.2805 3.2736 3.2252 3.1986 2.86%
Adjusted Per Share Value based on latest NOSH - 345,820
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 74.40 82.08 70.78 67.98 67.69 63.25 65.18 9.24%
EPS 12.19 16.07 11.23 13.91 14.88 10.38 9.46 18.47%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.50 -
NAPS 3.3363 3.3155 3.2733 3.2803 3.2734 3.225 3.1984 2.86%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.14 1.18 1.19 1.14 1.09 1.14 1.08 -
P/RPS 1.53 1.44 1.68 1.68 1.61 1.80 1.66 -5.30%
P/EPS 9.35 7.34 10.60 8.20 7.33 10.98 11.41 -12.46%
EY 10.70 13.62 9.44 12.20 13.65 9.10 8.76 14.30%
DY 0.00 0.00 1.26 0.00 0.00 0.00 3.24 -
P/NAPS 0.34 0.36 0.36 0.35 0.33 0.35 0.34 0.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 19/05/22 28/02/22 29/11/21 24/08/21 27/05/21 31/03/21 -
Price 1.08 1.15 1.26 1.15 1.06 1.03 1.14 -
P/RPS 1.45 1.40 1.78 1.69 1.57 1.63 1.75 -11.81%
P/EPS 8.86 7.16 11.22 8.27 7.12 9.92 12.05 -18.58%
EY 11.29 13.97 8.91 12.10 14.04 10.08 8.30 22.83%
DY 0.00 0.00 1.19 0.00 0.00 0.00 3.07 -
P/NAPS 0.32 0.35 0.38 0.35 0.32 0.32 0.36 -7.57%

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