[SURIA] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -2.4%
YoY- 37.26%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 100,553 68,457 60,979 70,632 85,544 114,705 78,068 4.30%
PBT 17,977 11,326 11,484 16,510 16,143 16,949 11,053 8.44%
Tax 1,680 -8,568 -6,983 -5,572 -8,187 686 1,832 -1.43%
NP 19,657 2,758 4,501 10,938 7,956 17,635 12,885 7.28%
-
NP to SH 19,657 2,758 4,501 10,940 7,970 17,635 12,885 7.28%
-
Tax Rate -9.35% 75.65% 60.81% 33.75% 50.72% -4.05% -16.57% -
Total Cost 80,896 65,699 56,478 59,694 77,588 97,070 65,183 3.66%
-
Net Worth 1,178,557 1,132,044 1,106,142 1,113,404 1,078,476 1,052,851 1,015,502 2.51%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 5,187 5,187 3,458 8,645 12,103 - 8,645 -8.15%
Div Payout % 26.39% 188.08% 76.83% 79.03% 151.87% - 67.10% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,178,557 1,132,044 1,106,142 1,113,404 1,078,476 1,052,851 1,015,502 2.51%
NOSH 345,820 345,820 345,820 345,820 288,183 288,183 288,183 3.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 19.55% 4.03% 7.38% 15.49% 9.30% 15.37% 16.50% -
ROE 1.67% 0.24% 0.41% 0.98% 0.74% 1.67% 1.27% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.08 19.80 17.63 20.42 24.74 39.80 27.09 1.18%
EPS 5.68 0.79 1.30 3.16 2.30 6.12 4.47 4.07%
DPS 1.50 1.50 1.00 2.50 3.50 0.00 3.00 -10.90%
NAPS 3.408 3.2735 3.1986 3.2196 3.1186 3.6534 3.5238 -0.55%
Adjusted Per Share Value based on latest NOSH - 345,820
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.08 19.80 17.63 20.42 24.74 33.17 22.57 4.31%
EPS 5.68 0.79 1.30 3.16 2.30 5.10 3.73 7.25%
DPS 1.50 1.50 1.00 2.50 3.50 0.00 2.50 -8.15%
NAPS 3.408 3.2735 3.1986 3.2196 3.1186 3.0445 2.9365 2.51%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.13 1.19 1.08 1.27 1.65 1.85 1.99 -
P/RPS 3.89 6.01 6.12 6.22 6.67 4.65 7.35 -10.05%
P/EPS 19.88 149.21 82.98 40.15 71.59 30.23 44.51 -12.56%
EY 5.03 0.67 1.21 2.49 1.40 3.31 2.25 14.34%
DY 1.33 1.26 0.93 1.97 2.12 0.00 1.51 -2.09%
P/NAPS 0.33 0.36 0.34 0.39 0.53 0.51 0.56 -8.43%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 31/03/21 25/02/20 28/02/19 28/02/18 28/02/17 -
Price 1.18 1.26 1.14 1.35 1.43 1.77 2.02 -
P/RPS 4.06 6.37 6.47 6.61 5.78 4.45 7.46 -9.63%
P/EPS 20.76 157.99 87.59 42.67 62.05 28.92 45.18 -12.15%
EY 4.82 0.63 1.14 2.34 1.61 3.46 2.21 13.87%
DY 1.27 1.19 0.88 1.85 2.45 0.00 1.49 -2.62%
P/NAPS 0.35 0.38 0.36 0.42 0.46 0.48 0.57 -7.80%

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