[SURIA] QoQ Cumulative 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- 40.23%
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 128,647 70,968 244,780 176,323 117,045 54,688 225,431 -31.27%
PBT 26,664 17,438 58,170 46,844 33,359 11,420 47,741 -32.25%
Tax -5,581 -3,545 -19,332 -10,764 -7,629 -2,447 -15,021 -48.41%
NP 21,083 13,893 38,838 36,080 25,730 8,973 32,720 -25.45%
-
NP to SH 21,083 13,893 38,838 36,080 25,730 8,973 32,721 -25.46%
-
Tax Rate 20.93% 20.33% 33.23% 22.98% 22.87% 21.43% 31.46% -
Total Cost 107,564 57,075 205,942 140,243 91,315 45,715 192,711 -32.28%
-
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 1.83% 1.21% 3.43% 3.18% 2.27% 0.80% 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 37.20 20.52 70.78 50.99 33.85 15.81 65.19 -31.27%
EPS 6.10 4.02 11.23 10.43 7.44 2.59 9.46 -25.42%
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 37.20 20.52 70.78 50.99 33.85 15.81 65.19 -31.27%
EPS 6.10 4.02 11.23 10.43 7.44 2.59 9.46 -25.42%
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%
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 3.06 5.75 1.68 2.24 3.22 7.21 1.66 50.50%
P/EPS 18.70 29.37 10.60 10.93 14.65 43.94 11.41 39.13%
EY 5.35 3.40 9.44 9.15 6.83 2.28 8.76 -28.08%
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 2.90 5.60 1.78 2.26 3.13 6.51 1.75 40.16%
P/EPS 17.72 28.63 11.22 11.02 14.25 39.70 12.05 29.40%
EY 5.64 3.49 8.91 9.07 7.02 2.52 8.30 -22.76%
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