[SURIA] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 43.37%
YoY- 57.92%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 305,566 267,436 257,294 234,090 206,938 278,604 446,918 -6.13%
PBT 76,920 61,166 53,328 66,718 42,894 82,666 79,808 -0.61%
Tax -17,386 -15,094 -11,162 -15,258 -10,310 -22,494 -20,828 -2.96%
NP 59,534 46,072 42,166 51,460 32,584 60,172 58,980 0.15%
-
NP to SH 59,534 46,072 42,166 51,460 32,586 60,172 58,980 0.15%
-
Tax Rate 22.60% 24.68% 20.93% 22.87% 24.04% 27.21% 26.10% -
Total Cost 246,032 221,364 215,128 182,630 174,354 218,432 387,938 -7.30%
-
Net Worth 1,141,761 1,192,424 1,153,831 1,132,078 1,129,692 1,108,286 1,082,390 0.89%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 10,374 27,665 - - - - - -
Div Payout % 17.43% 60.05% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,141,761 1,192,424 1,153,831 1,132,078 1,129,692 1,108,286 1,082,390 0.89%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 288,183 3.08%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 19.48% 17.23% 16.39% 21.98% 15.75% 21.60% 13.20% -
ROE 5.21% 3.86% 3.65% 4.55% 2.88% 5.43% 5.45% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 88.36 77.33 74.40 67.69 59.84 80.56 155.08 -8.94%
EPS 17.22 13.32 12.20 14.88 9.42 17.40 20.46 -2.82%
DPS 3.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3016 3.4481 3.3365 3.2736 3.2667 3.2048 3.7559 -2.12%
Adjusted Per Share Value based on latest NOSH - 345,820
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 88.35 77.33 74.40 67.69 59.84 80.56 129.22 -6.13%
EPS 17.21 13.32 12.19 14.88 9.42 17.40 17.05 0.15%
DPS 3.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3014 3.4479 3.3363 3.2734 3.2665 3.2046 3.1297 0.89%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.00 1.22 1.14 1.09 0.955 1.30 1.71 -
P/RPS 2.26 1.58 1.53 1.61 1.60 1.61 1.10 12.73%
P/EPS 11.62 9.16 9.35 7.33 10.13 7.47 8.36 5.63%
EY 8.61 10.92 10.70 13.65 9.87 13.38 11.97 -5.33%
DY 1.50 6.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.35 0.34 0.33 0.29 0.41 0.46 4.81%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 28/08/23 23/08/22 24/08/21 27/08/20 27/08/19 21/08/18 -
Price 1.90 1.50 1.08 1.06 0.92 1.29 1.66 -
P/RPS 2.15 1.94 1.45 1.57 1.54 1.60 1.07 12.32%
P/EPS 11.04 11.26 8.86 7.12 9.76 7.41 8.11 5.26%
EY 9.06 8.88 11.29 14.04 10.24 13.49 12.33 -5.00%
DY 1.58 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.32 0.32 0.28 0.40 0.44 4.70%

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