[SURIA] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 17.71%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 244,780 225,431 275,223 400,544 332,658 258,512 488,515 -10.86%
PBT 58,170 47,741 72,727 75,021 67,662 83,533 150,086 -14.60%
Tax -19,332 -15,021 -20,494 -22,074 -18,782 -16,870 -21,548 -1.79%
NP 38,838 32,720 52,233 52,947 48,880 66,663 128,538 -18.06%
-
NP to SH 38,838 32,721 52,235 52,961 48,880 66,663 129,555 -18.17%
-
Tax Rate 33.23% 31.46% 28.18% 29.42% 27.76% 20.20% 14.36% -
Total Cost 205,942 192,711 222,990 347,597 283,778 191,849 359,977 -8.87%
-
Net Worth 1,132,044 1,106,142 1,113,404 1,078,476 1,052,851 1,015,502 972,159 2.56%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 5,187 12,103 17,291 32,852 11,527 20,172 20,172 -20.24%
Div Payout % 13.36% 36.99% 33.10% 62.03% 23.58% 30.26% 15.57% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,132,044 1,106,142 1,113,404 1,078,476 1,052,851 1,015,502 972,159 2.56%
NOSH 345,820 345,820 345,820 288,183 288,183 288,183 288,183 3.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 15.87% 14.51% 18.98% 13.22% 14.69% 25.79% 26.31% -
ROE 3.43% 2.96% 4.69% 4.91% 4.64% 6.56% 13.33% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.78 65.19 79.59 115.82 115.43 89.70 169.51 -13.53%
EPS 11.23 9.46 15.10 15.31 16.96 23.13 44.85 -20.59%
DPS 1.50 3.50 5.00 9.50 4.00 7.00 7.00 -22.62%
NAPS 3.2735 3.1986 3.2196 3.1186 3.6534 3.5238 3.3734 -0.49%
Adjusted Per Share Value based on latest NOSH - 288,183
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.78 65.19 79.59 115.82 96.19 74.75 141.26 -10.86%
EPS 11.23 9.46 15.10 15.31 14.13 19.28 37.46 -18.17%
DPS 1.50 3.50 5.00 9.50 3.33 5.83 5.83 -20.23%
NAPS 3.2735 3.1986 3.2196 3.1186 3.0445 2.9365 2.8112 2.56%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.19 1.08 1.27 1.65 1.85 1.99 2.34 -
P/RPS 1.68 1.66 1.60 1.42 1.60 2.22 1.38 3.32%
P/EPS 10.60 11.41 8.41 10.77 10.91 8.60 5.21 12.55%
EY 9.44 8.76 11.89 9.28 9.17 11.62 19.21 -11.15%
DY 1.26 3.24 3.94 5.76 2.16 3.52 2.99 -13.40%
P/NAPS 0.36 0.34 0.39 0.53 0.51 0.56 0.69 -10.26%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 31/03/21 25/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 1.26 1.14 1.35 1.43 1.77 2.02 2.30 -
P/RPS 1.78 1.75 1.70 1.23 1.53 2.25 1.36 4.58%
P/EPS 11.22 12.05 8.94 9.34 10.44 8.73 5.12 13.95%
EY 8.91 8.30 11.19 10.71 9.58 11.45 19.55 -12.26%
DY 1.19 3.07 3.70 6.64 2.26 3.47 3.04 -14.45%
P/NAPS 0.38 0.36 0.42 0.46 0.48 0.57 0.68 -9.23%

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