[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 73.2%
YoY- -31.66%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 117,045 54,688 225,431 164,452 103,469 56,940 275,223 -43.47%
PBT 33,359 11,420 47,741 36,257 21,447 12,859 72,727 -40.55%
Tax -7,629 -2,447 -15,021 -8,038 -5,155 -2,321 -20,494 -48.28%
NP 25,730 8,973 32,720 28,219 16,292 10,538 52,233 -37.65%
-
NP to SH 25,730 8,973 32,721 28,220 16,293 10,538 52,235 -37.65%
-
Tax Rate 22.87% 21.43% 31.46% 22.17% 24.04% 18.05% 28.18% -
Total Cost 91,315 45,715 192,711 136,233 87,177 46,402 222,990 -44.88%
-
Net Worth 1,132,078 1,115,341 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1.11%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 12,103 - - - 17,291 -
Div Payout % - - 36.99% - - - 33.10% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,132,078 1,115,341 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1.11%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 21.98% 16.41% 14.51% 17.16% 15.75% 18.51% 18.98% -
ROE 2.27% 0.80% 2.96% 2.49% 1.44% 0.94% 4.69% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 33.85 15.81 65.19 47.55 29.92 16.47 79.59 -43.47%
EPS 7.44 2.59 9.46 8.16 4.71 3.05 15.10 -37.64%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 5.00 -
NAPS 3.2736 3.2252 3.1986 3.2762 3.2667 3.2501 3.2196 1.11%
Adjusted Per Share Value based on latest NOSH - 345,820
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 33.85 15.81 65.19 47.55 29.92 16.47 79.59 -43.47%
EPS 7.44 2.59 9.46 8.16 4.71 3.05 15.10 -37.64%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 5.00 -
NAPS 3.2736 3.2252 3.1986 3.2762 3.2667 3.2501 3.2196 1.11%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.09 1.14 1.08 0.88 0.955 0.87 1.27 -
P/RPS 3.22 7.21 1.66 1.85 3.19 5.28 1.60 59.46%
P/EPS 14.65 43.94 11.41 10.78 20.27 28.55 8.41 44.82%
EY 6.83 2.28 8.76 9.27 4.93 3.50 11.89 -30.92%
DY 0.00 0.00 3.24 0.00 0.00 0.00 3.94 -
P/NAPS 0.33 0.35 0.34 0.27 0.29 0.27 0.39 -10.54%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 31/03/21 27/11/20 27/08/20 20/05/20 25/02/20 -
Price 1.06 1.03 1.14 0.955 0.92 0.985 1.35 -
P/RPS 3.13 6.51 1.75 2.01 3.07 5.98 1.70 50.27%
P/EPS 14.25 39.70 12.05 11.70 19.53 32.32 8.94 36.49%
EY 7.02 2.52 8.30 8.54 5.12 3.09 11.19 -26.73%
DY 0.00 0.00 3.07 0.00 0.00 0.00 3.70 -
P/NAPS 0.32 0.32 0.36 0.29 0.28 0.30 0.42 -16.59%

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