[SURIA] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -8.01%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 239,390 262,838 275,223 290,135 316,386 342,596 400,543 -29.06%
PBT 52,841 65,167 72,727 72,360 76,449 75,386 75,020 -20.85%
Tax -14,402 -18,079 -20,494 -23,109 -22,907 -21,040 -22,074 -24.79%
NP 38,439 47,088 52,233 49,251 53,542 54,346 52,946 -19.23%
-
NP to SH 38,442 47,090 52,235 49,265 53,556 54,360 52,960 -19.24%
-
Tax Rate 27.26% 27.74% 28.18% 31.94% 29.96% 27.91% 29.42% -
Total Cost 200,951 215,750 222,990 240,884 262,844 288,250 347,597 -30.62%
-
Net Worth 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 1,094,142 1,078,476 3.14%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 8,645 8,645 8,645 12,103 22,190 22,190 22,190 -46.68%
Div Payout % 22.49% 18.36% 16.55% 24.57% 41.43% 40.82% 41.90% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,129,692 1,123,952 1,113,404 1,110,845 1,108,286 1,094,142 1,078,476 3.14%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 288,183 12.93%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 16.06% 17.92% 18.98% 16.98% 16.92% 15.86% 13.22% -
ROE 3.40% 4.19% 4.69% 4.43% 4.83% 4.97% 4.91% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 69.22 76.00 79.59 83.90 91.49 99.07 115.82 -29.07%
EPS 11.12 13.62 15.10 14.25 15.49 15.72 15.31 -19.21%
DPS 2.50 2.50 2.50 3.50 6.42 6.42 6.42 -46.70%
NAPS 3.2667 3.2501 3.2196 3.2122 3.2048 3.1639 3.1186 3.14%
Adjusted Per Share Value based on latest NOSH - 345,820
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 69.22 76.00 79.58 83.89 91.48 99.06 115.82 -29.07%
EPS 11.12 13.62 15.10 14.24 15.49 15.72 15.31 -19.21%
DPS 2.50 2.50 2.50 3.50 6.42 6.42 6.42 -46.70%
NAPS 3.2665 3.2499 3.2194 3.212 3.2046 3.1637 3.1184 3.14%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.955 0.87 1.27 1.41 1.30 1.38 1.65 -
P/RPS 1.38 1.14 1.60 1.68 1.42 1.39 1.42 -1.88%
P/EPS 8.59 6.39 8.41 9.90 8.39 8.78 10.77 -14.00%
EY 11.64 15.65 11.89 10.10 11.91 11.39 9.28 16.32%
DY 2.62 2.87 1.97 2.48 4.94 4.65 3.89 -23.18%
P/NAPS 0.29 0.27 0.39 0.44 0.41 0.44 0.53 -33.12%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 20/05/20 25/02/20 27/11/19 27/08/19 17/05/19 28/02/19 -
Price 0.92 0.985 1.35 1.41 1.29 1.35 1.39 -
P/RPS 1.33 1.30 1.70 1.68 1.41 1.36 1.20 7.10%
P/EPS 8.28 7.23 8.94 9.90 8.33 8.59 9.08 -5.96%
EY 12.08 13.82 11.19 10.10 12.01 11.64 11.02 6.31%
DY 2.72 2.54 1.85 2.48 4.97 4.75 4.62 -29.77%
P/NAPS 0.28 0.30 0.42 0.44 0.40 0.43 0.45 -27.13%

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