[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 52.56%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 139,302 69,325 400,544 315,000 223,459 127,272 332,658 -44.11%
PBT 41,333 20,419 75,021 58,878 39,904 20,053 67,662 -28.07%
Tax -11,247 -4,736 -22,074 -13,887 -10,414 -5,770 -18,782 -29.02%
NP 30,086 15,683 52,947 44,991 29,490 14,283 48,880 -27.70%
-
NP to SH 30,086 15,683 52,961 44,991 29,490 14,283 48,880 -27.70%
-
Tax Rate 27.21% 23.19% 29.42% 23.59% 26.10% 28.77% 27.76% -
Total Cost 109,216 53,642 347,597 270,009 193,969 112,989 283,778 -47.18%
-
Net Worth 1,108,286 1,094,142 1,078,476 1,080,603 1,082,390 1,067,174 1,052,851 3.48%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 32,852 10,086 - - 11,527 -
Div Payout % - - 62.03% 22.42% - - 23.58% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,108,286 1,094,142 1,078,476 1,080,603 1,082,390 1,067,174 1,052,851 3.48%
NOSH 345,820 345,820 288,183 288,183 288,183 288,183 288,183 12.96%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 21.60% 22.62% 13.22% 14.28% 13.20% 11.22% 14.69% -
ROE 2.71% 1.43% 4.91% 4.16% 2.72% 1.34% 4.64% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.28 20.05 115.82 109.31 77.54 44.16 115.43 -50.52%
EPS 8.70 4.54 15.31 15.61 10.23 4.96 16.96 -35.99%
DPS 0.00 0.00 9.50 3.50 0.00 0.00 4.00 -
NAPS 3.2048 3.1639 3.1186 3.7497 3.7559 3.7031 3.6534 -8.38%
Adjusted Per Share Value based on latest NOSH - 288,183
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.28 20.05 115.82 91.08 64.61 36.80 96.19 -44.11%
EPS 8.70 4.53 15.31 13.01 8.53 4.13 14.13 -27.68%
DPS 0.00 0.00 9.50 2.92 0.00 0.00 3.33 -
NAPS 3.2046 3.1637 3.1184 3.1245 3.1297 3.0857 3.0443 3.49%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.30 1.38 1.65 1.62 1.71 1.67 1.85 -
P/RPS 3.23 6.88 1.42 1.48 2.21 3.78 1.60 59.93%
P/EPS 14.94 30.43 10.77 10.38 16.71 33.70 10.91 23.38%
EY 6.69 3.29 9.28 9.64 5.98 2.97 9.17 -19.00%
DY 0.00 0.00 5.76 2.16 0.00 0.00 2.16 -
P/NAPS 0.41 0.44 0.53 0.43 0.46 0.45 0.51 -13.57%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 17/05/19 28/02/19 15/11/18 21/08/18 24/05/18 28/02/18 -
Price 1.29 1.35 1.43 1.58 1.66 1.70 1.77 -
P/RPS 3.20 6.73 1.23 1.45 2.14 3.85 1.53 63.76%
P/EPS 14.83 29.77 9.34 10.12 16.22 34.30 10.44 26.44%
EY 6.74 3.36 10.71 9.88 6.16 2.92 9.58 -20.94%
DY 0.00 0.00 6.64 2.22 0.00 0.00 2.26 -
P/NAPS 0.40 0.43 0.46 0.42 0.44 0.46 0.48 -11.47%

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