[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -79.83%
YoY- -32.81%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 225,431 164,452 103,469 56,940 275,223 204,591 139,302 37.63%
PBT 47,741 36,257 21,447 12,859 72,727 56,217 41,333 10.03%
Tax -15,021 -8,038 -5,155 -2,321 -20,494 -14,922 -11,247 21.16%
NP 32,720 28,219 16,292 10,538 52,233 41,295 30,086 5.72%
-
NP to SH 32,721 28,220 16,293 10,538 52,235 41,295 30,086 5.72%
-
Tax Rate 31.46% 22.17% 24.04% 18.05% 28.18% 26.54% 27.21% -
Total Cost 192,711 136,233 87,177 46,402 222,990 163,296 109,216 45.76%
-
Net Worth 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 -0.12%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 12,103 - - - 17,291 - - -
Div Payout % 36.99% - - - 33.10% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,106,142 1,132,978 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 -0.12%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 14.51% 17.16% 15.75% 18.51% 18.98% 20.18% 21.60% -
ROE 2.96% 2.49% 1.44% 0.94% 4.69% 3.72% 2.71% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.19 47.55 29.92 16.47 79.59 59.16 40.28 37.64%
EPS 9.46 8.16 4.71 3.05 15.10 11.94 8.70 5.71%
DPS 3.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.1986 3.2762 3.2667 3.2501 3.2196 3.2122 3.2048 -0.12%
Adjusted Per Share Value based on latest NOSH - 345,820
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.18 47.55 29.92 16.46 79.58 59.16 40.28 37.63%
EPS 9.46 8.16 4.71 3.05 15.10 11.94 8.70 5.71%
DPS 3.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.1984 3.276 3.2665 3.2499 3.2194 3.212 3.2046 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.08 0.88 0.955 0.87 1.27 1.41 1.30 -
P/RPS 1.66 1.85 3.19 5.28 1.60 2.38 3.23 -35.70%
P/EPS 11.41 10.78 20.27 28.55 8.41 11.81 14.94 -16.37%
EY 8.76 9.27 4.93 3.50 11.89 8.47 6.69 19.59%
DY 3.24 0.00 0.00 0.00 3.94 0.00 0.00 -
P/NAPS 0.34 0.27 0.29 0.27 0.39 0.44 0.41 -11.68%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 27/11/20 27/08/20 20/05/20 25/02/20 27/11/19 27/08/19 -
Price 1.14 0.955 0.92 0.985 1.35 1.41 1.29 -
P/RPS 1.75 2.01 3.07 5.98 1.70 2.38 3.20 -33.00%
P/EPS 12.05 11.70 19.53 32.32 8.94 11.81 14.83 -12.86%
EY 8.30 8.54 5.12 3.09 11.19 8.47 6.74 14.81%
DY 3.07 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.36 0.29 0.28 0.30 0.42 0.44 0.40 -6.75%

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