[SNTORIA] QoQ Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 15.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 197,150 184,928 172,768 179,295 180,504 193,768 231,684 -10.21%
PBT 31,253 27,162 40,352 49,449 52,564 48,700 62,840 -37.25%
Tax -7,170 -6,410 -8,884 -1,606 -11,153 -12,662 -15,604 -40.48%
NP 24,082 20,752 31,468 47,843 41,410 36,038 47,236 -36.20%
-
NP to SH 24,108 20,768 31,464 47,835 41,400 36,024 47,220 -36.14%
-
Tax Rate 22.94% 23.60% 22.02% 3.25% 21.22% 26.00% 24.83% -
Total Cost 173,068 164,176 141,300 131,452 139,093 157,730 184,448 -4.16%
-
Net Worth 211,164 207,679 207,630 188,772 170,238 152,764 49,960 161.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,865 - - 3,775 4,934 7,105 - -
Div Payout % 24.33% - - 7.89% 11.92% 19.72% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 211,164 207,679 207,630 188,772 170,238 152,764 49,960 161.64%
NOSH 439,927 399,384 399,289 377,545 370,083 355,266 142,744 111.92%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.22% 11.22% 18.21% 26.68% 22.94% 18.60% 20.39% -
ROE 11.42% 10.00% 15.15% 25.34% 24.32% 23.58% 94.51% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.81 46.30 43.27 47.49 48.77 54.54 162.31 -57.63%
EPS 5.48 5.20 7.88 12.67 11.19 10.14 33.08 -69.86%
DPS 1.33 0.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.48 0.52 0.52 0.50 0.46 0.43 0.35 23.46%
Adjusted Per Share Value based on latest NOSH - 399,642
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.65 29.68 27.73 28.78 28.97 31.10 37.19 -10.20%
EPS 3.87 3.33 5.05 7.68 6.65 5.78 7.58 -36.14%
DPS 0.94 0.00 0.00 0.61 0.79 1.14 0.00 -
NAPS 0.339 0.3334 0.3333 0.303 0.2733 0.2452 0.0802 161.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 - -
Price 0.685 0.695 0.68 0.75 0.55 0.74 0.00 -
P/RPS 1.53 1.50 1.57 1.58 1.13 1.36 0.00 -
P/EPS 12.50 13.37 8.63 5.92 4.92 7.30 0.00 -
EY 8.00 7.48 11.59 16.89 20.34 13.70 0.00 -
DY 1.95 0.00 0.00 1.33 2.42 2.70 0.00 -
P/NAPS 1.43 1.34 1.31 1.50 1.20 1.72 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 28/02/13 29/11/12 27/08/12 28/05/12 17/02/12 -
Price 0.65 0.715 0.705 0.70 0.59 0.68 0.00 -
P/RPS 1.45 1.54 1.63 1.47 1.21 1.25 0.00 -
P/EPS 11.86 13.75 8.95 5.52 5.27 6.71 0.00 -
EY 8.43 7.27 11.18 18.10 18.96 14.91 0.00 -
DY 2.05 0.00 0.00 1.43 2.26 2.94 0.00 -
P/NAPS 1.35 1.38 1.36 1.40 1.28 1.58 0.00 -

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 ⃤ & 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