[SURIA] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 12.67%
YoY- 40.44%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 302,574 270,478 256,382 261,060 244,780 237,302 239,007 16.97%
PBT 67,819 61,168 51,475 64,188 58,170 58,328 59,653 8.90%
Tax -8,310 -18,558 -17,284 -20,430 -19,332 -17,747 -17,495 -39.03%
NP 59,509 42,610 34,191 43,758 38,838 40,581 42,158 25.75%
-
NP to SH 59,509 42,610 34,191 43,758 38,838 40,581 42,159 25.75%
-
Tax Rate 12.25% 30.34% 33.58% 31.83% 33.23% 30.43% 29.33% -
Total Cost 243,065 227,868 222,191 217,302 205,942 196,721 196,849 15.05%
-
Net Worth 1,178,557 1,163,929 1,153,831 1,146,638 1,132,044 1,134,465 1,132,078 2.71%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 5,187 5,187 5,187 5,187 5,187 3,458 3,458 30.94%
Div Payout % 8.72% 12.17% 15.17% 11.85% 13.36% 8.52% 8.20% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,178,557 1,163,929 1,153,831 1,146,638 1,132,044 1,134,465 1,132,078 2.71%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 19.67% 15.75% 13.34% 16.76% 15.87% 17.10% 17.64% -
ROE 5.05% 3.66% 2.96% 3.82% 3.43% 3.58% 3.72% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 87.49 78.21 74.14 75.49 70.78 68.62 69.11 16.97%
EPS 17.21 12.32 9.89 12.65 11.23 11.73 12.19 25.77%
DPS 1.50 1.50 1.50 1.50 1.50 1.00 1.00 30.94%
NAPS 3.408 3.3657 3.3365 3.3157 3.2735 3.2805 3.2736 2.71%
Adjusted Per Share Value based on latest NOSH - 345,820
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 87.49 78.21 74.13 75.48 70.78 68.62 69.11 16.97%
EPS 17.21 12.32 9.89 12.65 11.23 11.73 12.19 25.77%
DPS 1.50 1.50 1.50 1.50 1.50 1.00 1.00 30.94%
NAPS 3.4078 3.3655 3.3363 3.3155 3.2733 3.2803 3.2734 2.71%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.13 1.04 1.14 1.18 1.19 1.14 1.09 -
P/RPS 1.29 1.33 1.54 1.56 1.68 1.66 1.58 -12.61%
P/EPS 6.57 8.44 11.53 9.33 10.60 9.71 8.94 -18.51%
EY 15.23 11.85 8.67 10.72 9.44 10.29 11.18 22.81%
DY 1.33 1.44 1.32 1.27 1.26 0.88 0.92 27.76%
P/NAPS 0.33 0.31 0.34 0.36 0.36 0.35 0.33 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 23/08/22 19/05/22 28/02/22 29/11/21 24/08/21 -
Price 1.18 1.06 1.08 1.15 1.26 1.15 1.06 -
P/RPS 1.35 1.36 1.46 1.52 1.78 1.68 1.53 -7.98%
P/EPS 6.86 8.60 10.92 9.09 11.22 9.80 8.69 -14.54%
EY 14.58 11.62 9.15 11.00 8.91 10.20 11.50 17.08%
DY 1.27 1.42 1.39 1.30 1.19 0.87 0.94 22.14%
P/NAPS 0.35 0.31 0.32 0.35 0.38 0.35 0.32 6.13%

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