[SURIA] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 80,338 73,374 59,278 60,983 65,289 91,540 86,746 -1.27% YoY % 9.49% 23.78% -2.80% -6.60% -28.68% 5.53% - Horiz. % 92.61% 84.58% 68.34% 70.30% 75.26% 105.53% 100.00%
PBT 18,970 23,178 13,485 14,810 14,884 18,973 14,149 5.01% YoY % -18.16% 71.88% -8.95% -0.50% -21.55% 34.09% - Horiz. % 134.07% 163.81% 95.31% 104.67% 105.19% 134.09% 100.00%
Tax -5,049 -4,409 -3,135 -2,883 -3,675 -3,473 -10,756 -11.84% YoY % -14.52% -40.64% -8.74% 21.55% -5.82% 67.71% - Horiz. % 46.94% 40.99% 29.15% 26.80% 34.17% 32.29% 100.00%
NP 13,921 18,769 10,350 11,927 11,209 15,500 3,393 26.51% YoY % -25.83% 81.34% -13.22% 6.41% -27.68% 356.82% - Horiz. % 410.29% 553.17% 305.04% 351.52% 330.36% 456.82% 100.00%
NP to SH 13,921 18,769 10,350 11,928 11,209 15,500 3,393 26.51% YoY % -25.83% 81.34% -13.23% 6.41% -27.68% 356.82% - Horiz. % 410.29% 553.17% 305.04% 351.55% 330.36% 456.82% 100.00%
Tax Rate 26.62 % 19.02 % 23.25 % 19.47 % 24.69 % 18.30 % 76.02 % -16.04% YoY % 39.96% -18.19% 19.41% -21.14% 34.92% -75.93% - Horiz. % 35.02% 25.02% 30.58% 25.61% 32.48% 24.07% 100.00%
Total Cost 66,417 54,605 48,928 49,056 54,080 76,040 83,353 -3.71% YoY % 21.63% 11.60% -0.26% -9.29% -28.88% -8.77% - Horiz. % 79.68% 65.51% 58.70% 58.85% 64.88% 91.23% 100.00%
Net Worth 1,206,361 1,163,929 1,134,465 1,132,978 1,110,845 1,080,603 1,035,214 2.58% YoY % 3.65% 2.60% 0.13% 1.99% 2.80% 4.38% - Horiz. % 116.53% 112.43% 109.59% 109.44% 107.31% 104.38% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 10,086 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 65.07 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,206,361 1,163,929 1,134,465 1,132,978 1,110,845 1,080,603 1,035,214 2.58% YoY % 3.65% 2.60% 0.13% 1.99% 2.80% 4.38% - Horiz. % 116.53% 112.43% 109.59% 109.44% 107.31% 104.38% 100.00%
NOSH 345,820 345,820 345,820 345,820 345,820 288,183 288,183 3.08% YoY % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% - Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 17.33 % 25.58 % 17.46 % 19.56 % 17.17 % 16.93 % 3.91 % 28.15% YoY % -32.25% 46.51% -10.74% 13.92% 1.42% 332.99% - Horiz. % 443.22% 654.22% 446.55% 500.26% 439.13% 432.99% 100.00%
ROE 1.15 % 1.61 % 0.91 % 1.05 % 1.01 % 1.43 % 0.33 % 23.12% YoY % -28.57% 76.92% -13.33% 3.96% -29.37% 333.33% - Horiz. % 348.48% 487.88% 275.76% 318.18% 306.06% 433.33% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.23 21.22 17.14 17.63 18.88 31.76 30.10 -4.22% YoY % 9.47% 23.80% -2.78% -6.62% -40.55% 5.51% - Horiz. % 77.18% 70.50% 56.94% 58.57% 62.72% 105.51% 100.00%
EPS 4.03 5.43 2.99 3.45 3.24 5.38 1.18 22.71% YoY % -25.78% 81.61% -13.33% 6.48% -39.78% 355.93% - Horiz. % 341.53% 460.17% 253.39% 292.37% 274.58% 455.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.4884 3.3657 3.2805 3.2762 3.2122 3.7497 3.5922 -0.49% YoY % 3.65% 2.60% 0.13% 1.99% -14.33% 4.38% - Horiz. % 97.11% 93.69% 91.32% 91.20% 89.42% 104.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 345,820 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.23 21.22 17.14 17.63 18.88 26.47 25.08 -1.27% YoY % 9.47% 23.80% -2.78% -6.62% -28.67% 5.54% - Horiz. % 92.62% 84.61% 68.34% 70.30% 75.28% 105.54% 100.00%
EPS 4.03 5.43 2.99 3.45 3.24 4.48 0.98 26.56% YoY % -25.78% 81.61% -13.33% 6.48% -27.68% 357.14% - Horiz. % 411.22% 554.08% 305.10% 352.04% 330.61% 457.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.92 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.4884 3.3657 3.2805 3.2762 3.2122 3.1248 2.9935 2.58% YoY % 3.65% 2.60% 0.13% 1.99% 2.80% 4.39% - Horiz. % 116.53% 112.43% 109.59% 109.44% 107.31% 104.39% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.5200 1.0400 1.1400 0.8800 1.4100 1.6200 2.0800 -
P/RPS 6.54 4.90 6.65 4.99 7.47 5.10 6.91 -0.91% YoY % 33.47% -26.32% 33.27% -33.20% 46.47% -26.19% - Horiz. % 94.65% 70.91% 96.24% 72.21% 108.10% 73.81% 100.00%
P/EPS 37.76 19.16 38.09 25.51 43.50 30.12 176.66 -22.67% YoY % 97.08% -49.70% 49.31% -41.36% 44.42% -82.95% - Horiz. % 21.37% 10.85% 21.56% 14.44% 24.62% 17.05% 100.00%
EY 2.65 5.22 2.63 3.92 2.30 3.32 0.57 29.17% YoY % -49.23% 98.48% -32.91% 70.43% -30.72% 482.46% - Horiz. % 464.91% 915.79% 461.40% 687.72% 403.51% 582.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.16 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.31 0.35 0.27 0.44 0.43 0.58 -4.50% YoY % 41.94% -11.43% 29.63% -38.64% 2.33% -25.86% - Horiz. % 75.86% 53.45% 60.34% 46.55% 75.86% 74.14% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date - 30/11/22 29/11/21 27/11/20 27/11/19 15/11/18 30/11/17 -
Price 1.7900 1.0600 1.1500 0.9550 1.4100 1.5800 1.9000 -
P/RPS 7.71 5.00 6.71 5.42 7.47 4.97 6.31 3.39% YoY % 54.20% -25.48% 23.80% -27.44% 50.30% -21.24% - Horiz. % 122.19% 79.24% 106.34% 85.90% 118.38% 78.76% 100.00%
P/EPS 44.47 19.53 38.42 27.69 43.50 29.38 161.38 -19.32% YoY % 127.70% -49.17% 38.75% -36.34% 48.06% -81.79% - Horiz. % 27.56% 12.10% 23.81% 17.16% 26.96% 18.21% 100.00%
EY 2.25 5.12 2.60 3.61 2.30 3.40 0.62 23.95% YoY % -56.05% 96.92% -27.98% 56.96% -32.35% 448.39% - Horiz. % 362.90% 825.81% 419.35% 582.26% 370.97% 548.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.22 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.31 0.35 0.29 0.44 0.42 0.53 -0.64% YoY % 64.52% -11.43% 20.69% -34.09% 4.76% -20.75% - Horiz. % 96.23% 58.49% 66.04% 54.72% 83.02% 79.25% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Suria_30.09.2022_Bursa.pdf 
