[SURIA] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 52.56%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 176,323 164,452 204,591 315,000 217,953 180,444 427,424 -13.70%
PBT 46,844 36,257 56,217 58,878 50,713 64,165 139,376 -16.60%
Tax -10,764 -8,038 -14,922 -13,887 -19,468 -18,702 -17,761 -8.00%
NP 36,080 28,219 41,295 44,991 31,245 45,463 121,615 -18.31%
-
NP to SH 36,080 28,220 41,295 44,991 31,245 45,463 121,987 -18.35%
-
Tax Rate 22.98% 22.17% 26.54% 23.59% 38.39% 29.15% 12.74% -
Total Cost 140,243 136,233 163,296 270,009 186,708 134,981 305,809 -12.17%
-
Net Worth 1,134,465 1,132,978 1,110,845 1,080,603 1,035,214 1,002,663 958,923 2.83%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 10,086 - - 8,499 -
Div Payout % - - - 22.42% - - 6.97% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,134,465 1,132,978 1,110,845 1,080,603 1,035,214 1,002,663 958,923 2.83%
NOSH 345,820 345,820 345,820 288,183 288,183 288,105 283,328 3.37%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 20.46% 17.16% 20.18% 14.28% 14.34% 25.20% 28.45% -
ROE 3.18% 2.49% 3.72% 4.16% 3.02% 4.53% 12.72% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 50.99 47.55 59.16 109.31 75.63 62.63 150.86 -16.52%
EPS 10.43 8.16 11.94 15.61 10.84 15.78 43.06 -21.03%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 3.00 -
NAPS 3.2805 3.2762 3.2122 3.7497 3.5922 3.4802 3.3845 -0.51%
Adjusted Per Share Value based on latest NOSH - 288,183
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 50.99 47.55 59.16 91.09 63.02 52.18 123.60 -13.70%
EPS 10.43 8.16 11.94 13.01 9.04 13.15 35.27 -18.36%
DPS 0.00 0.00 0.00 2.92 0.00 0.00 2.46 -
NAPS 3.2805 3.2762 3.2122 3.1248 2.9935 2.8994 2.7729 2.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.14 0.88 1.41 1.62 2.08 2.05 2.13 -
P/RPS 2.24 1.85 2.38 1.48 2.75 3.27 1.41 8.01%
P/EPS 10.93 10.78 11.81 10.38 19.18 12.99 4.95 14.09%
EY 9.15 9.27 8.47 9.64 5.21 7.70 20.21 -12.36%
DY 0.00 0.00 0.00 2.16 0.00 0.00 1.41 -
P/NAPS 0.35 0.27 0.44 0.43 0.58 0.59 0.63 -9.32%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 27/11/19 15/11/18 30/11/17 29/11/16 26/11/15 -
Price 1.15 0.955 1.41 1.58 1.90 2.05 2.60 -
P/RPS 2.26 2.01 2.38 1.45 2.51 3.27 1.72 4.65%
P/EPS 11.02 11.70 11.81 10.12 17.52 12.99 6.04 10.53%
EY 9.07 8.54 8.47 9.88 5.71 7.70 16.56 -9.53%
DY 0.00 0.00 0.00 2.22 0.00 0.00 1.15 -
P/NAPS 0.35 0.29 0.44 0.42 0.53 0.59 0.77 -12.30%

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