[SURIA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 186.75%
YoY- 57.92%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 70,968 244,780 176,323 117,045 54,688 225,431 164,452 -42.92%
PBT 17,438 58,170 46,844 33,359 11,420 47,741 36,257 -38.64%
Tax -3,545 -19,332 -10,764 -7,629 -2,447 -15,021 -8,038 -42.08%
NP 13,893 38,838 36,080 25,730 8,973 32,720 28,219 -37.67%
-
NP to SH 13,893 38,838 36,080 25,730 8,973 32,721 28,220 -37.67%
-
Tax Rate 20.33% 33.23% 22.98% 22.87% 21.43% 31.46% 22.17% -
Total Cost 57,075 205,942 140,243 91,315 45,715 192,711 136,233 -44.03%
-
Net Worth 1,146,638 1,132,044 1,134,465 1,132,078 1,115,341 1,106,142 1,132,978 0.80%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 5,187 - - - 12,103 - -
Div Payout % - 13.36% - - - 36.99% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,146,638 1,132,044 1,134,465 1,132,078 1,115,341 1,106,142 1,132,978 0.80%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 19.58% 15.87% 20.46% 21.98% 16.41% 14.51% 17.16% -
ROE 1.21% 3.43% 3.18% 2.27% 0.80% 2.96% 2.49% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 20.52 70.78 50.99 33.85 15.81 65.19 47.55 -42.92%
EPS 4.02 11.23 10.43 7.44 2.59 9.46 8.16 -37.64%
DPS 0.00 1.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.3157 3.2735 3.2805 3.2736 3.2252 3.1986 3.2762 0.80%
Adjusted Per Share Value based on latest NOSH - 345,820
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 20.52 70.78 50.99 33.85 15.81 65.19 47.55 -42.92%
EPS 4.02 11.23 10.43 7.44 2.59 9.46 8.16 -37.64%
DPS 0.00 1.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.3157 3.2735 3.2805 3.2736 3.2252 3.1986 3.2762 0.80%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.18 1.19 1.14 1.09 1.14 1.08 0.88 -
P/RPS 5.75 1.68 2.24 3.22 7.21 1.66 1.85 113.12%
P/EPS 29.37 10.60 10.93 14.65 43.94 11.41 10.78 95.18%
EY 3.40 9.44 9.15 6.83 2.28 8.76 9.27 -48.79%
DY 0.00 1.26 0.00 0.00 0.00 3.24 0.00 -
P/NAPS 0.36 0.36 0.35 0.33 0.35 0.34 0.27 21.16%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 28/02/22 29/11/21 24/08/21 27/05/21 31/03/21 27/11/20 -
Price 1.15 1.26 1.15 1.06 1.03 1.14 0.955 -
P/RPS 5.60 1.78 2.26 3.13 6.51 1.75 2.01 98.12%
P/EPS 28.63 11.22 11.02 14.25 39.70 12.05 11.70 81.68%
EY 3.49 8.91 9.07 7.02 2.52 8.30 8.54 -44.96%
DY 0.00 1.19 0.00 0.00 0.00 3.07 0.00 -
P/NAPS 0.35 0.38 0.35 0.32 0.32 0.36 0.29 13.36%

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