[SURIA] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 2.64%
YoY- 8.53%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 275,223 290,135 316,386 342,596 400,543 429,704 424,910 -25.07%
PBT 72,727 72,360 76,449 75,386 75,020 75,826 71,002 1.60%
Tax -20,494 -23,109 -22,907 -21,040 -22,074 -13,201 -20,484 0.03%
NP 52,233 49,251 53,542 54,346 52,946 62,625 50,518 2.24%
-
NP to SH 52,235 49,265 53,556 54,360 52,960 62,625 50,518 2.24%
-
Tax Rate 28.18% 31.94% 29.96% 27.91% 29.42% 17.41% 28.85% -
Total Cost 222,990 240,884 262,844 288,250 347,597 367,079 374,392 -29.14%
-
Net Worth 1,113,404 1,110,845 1,108,286 1,094,142 1,078,476 1,080,603 1,082,390 1.89%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 8,645 12,103 22,190 22,190 22,190 10,086 - -
Div Payout % 16.55% 24.57% 41.43% 40.82% 41.90% 16.11% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,113,404 1,110,845 1,108,286 1,094,142 1,078,476 1,080,603 1,082,390 1.89%
NOSH 345,820 345,820 345,820 345,820 288,183 288,183 288,183 12.88%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 18.98% 16.98% 16.92% 15.86% 13.22% 14.57% 11.89% -
ROE 4.69% 4.43% 4.83% 4.97% 4.91% 5.80% 4.67% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 79.59 83.90 91.49 99.07 115.82 149.11 147.44 -33.62%
EPS 15.10 14.25 15.49 15.72 15.31 21.73 17.53 -9.44%
DPS 2.50 3.50 6.42 6.42 6.42 3.50 0.00 -
NAPS 3.2196 3.2122 3.2048 3.1639 3.1186 3.7497 3.7559 -9.73%
Adjusted Per Share Value based on latest NOSH - 345,820
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 79.58 83.89 91.48 99.06 115.82 124.25 122.86 -25.07%
EPS 15.10 14.24 15.49 15.72 15.31 18.11 14.61 2.21%
DPS 2.50 3.50 6.42 6.42 6.42 2.92 0.00 -
NAPS 3.2194 3.212 3.2046 3.1637 3.1184 3.1245 3.1297 1.89%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.27 1.41 1.30 1.38 1.65 1.62 1.71 -
P/RPS 1.60 1.68 1.42 1.39 1.42 1.09 1.16 23.83%
P/EPS 8.41 9.90 8.39 8.78 10.77 7.45 9.75 -9.36%
EY 11.89 10.10 11.91 11.39 9.28 13.41 10.25 10.37%
DY 1.97 2.48 4.94 4.65 3.89 2.16 0.00 -
P/NAPS 0.39 0.44 0.41 0.44 0.53 0.43 0.46 -10.39%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 27/11/19 27/08/19 17/05/19 28/02/19 15/11/18 21/08/18 -
Price 1.35 1.41 1.29 1.35 1.39 1.58 1.66 -
P/RPS 1.70 1.68 1.41 1.36 1.20 1.06 1.13 31.19%
P/EPS 8.94 9.90 8.33 8.59 9.08 7.27 9.47 -3.75%
EY 11.19 10.10 12.01 11.64 11.02 13.75 10.56 3.92%
DY 1.85 2.48 4.97 4.75 4.62 2.22 0.00 -
P/NAPS 0.42 0.44 0.40 0.43 0.45 0.42 0.44 -3.04%

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