[SNTORIA] QoQ Annualized Quarter Result on 30-Sep-2015 [#4]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	202,480	189,882	188,052	219,625	215,076	230,884	256,084	-14.50%
YoY %	6.63%	0.97%	-14.38%	2.12%	-6.85%	-9.84%	-	-
Horiz. %	79.07%	74.15%	73.43%	85.76%	83.99%	90.16%	100.00%	-
PBT	30,905	33,492	41,504	37,123	32,926	40,548	56,700	-33.29%
YoY %	-7.72%	-19.30%	11.80%	12.75%	-18.80%	-28.49%	-	-
Horiz. %	54.51%	59.07%	73.20%	65.47%	58.07%	71.51%	100.00%	-
Tax	-7,981	-8,586	-7,848	-5,008	-7,328	-11,518	-11,720	-22.61%
YoY %	7.05%	-9.40%	-56.71%	31.66%	36.38%	1.72%	-	-
Horiz. %	68.10%	73.26%	66.96%	42.73%	62.53%	98.28%	100.00%	-
NP	22,924	24,906	33,656	32,115	25,598	29,030	44,980	-36.22%
YoY %	-7.96%	-26.00%	4.80%	25.46%	-11.82%	-35.46%	-	-
Horiz. %	50.96%	55.37%	74.82%	71.40%	56.91%	64.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,940	24,918	33,716	32,129	25,616	29,058	45,016	-36.22%
YoY %	-7.94%	-26.09%	4.94%	25.43%	-11.85%	-35.45%	-	-
Horiz. %	50.96%	55.35%	74.90%	71.37%	56.90%	64.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.82%	25.64%	18.91%	13.49%	22.26%	28.41%	20.67%	-
YoY %	0.70%	35.59%	40.18%	-39.40%	-21.65%	37.45%	-	-
Horiz. %	124.92%	124.04%	91.49%	65.26%	107.69%	137.45%	100.00%	-
Total Cost	179,556	164,976	154,396	187,510	189,477	201,854	211,104	-10.23%
YoY %	8.84%	6.85%	-17.66%	-1.04%	-6.13%	-4.38%	-	-
Horiz. %	85.06%	78.15%	73.14%	88.82%	89.76%	95.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,871	382,980	382,695	359,034	349,309	340,803	335,413	9.23%
YoY %	-0.03%	0.07%	6.59%	2.78%	2.50%	1.61%	-	-
Horiz. %	114.15%	114.18%	114.10%	107.04%	104.14%	101.61%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	12,923	19,391	19,377	9,206	12,256	17,937	17,653	-18.78%
YoY %	-33.36%	0.07%	110.48%	-24.89%	-31.67%	1.61%	-	-
Horiz. %	73.21%	109.85%	109.77%	52.15%	69.43%	101.61%	100.00%	-
Div Payout %	56.34%	77.82%	57.47%	28.65%	47.85%	61.73%	39.22%	-
YoY %	-27.60%	35.41%	100.59%	-40.13%	-22.49%	57.39%	-	-
Horiz. %	143.65%	198.42%	146.53%	73.05%	122.00%	157.39%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	382,871	382,980	382,695	359,034	349,309	340,803	335,413	9.23%
YoY %	-0.03%	0.07%	6.59%	2.78%	2.50%	1.61%	-	-
Horiz. %	114.15%	114.18%	114.10%	107.04%	104.14%	101.61%	100.00%	-
NOSH	484,647	484,786	484,425	460,300	459,617	448,425	441,333	6.44%
YoY %	-0.03%	0.07%	5.24%	0.15%	2.50%	1.61%	-	-
Horiz. %	109.81%	109.85%	109.76%	104.30%	104.14%	101.61%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	11.32%	13.12%	17.90%	14.62%	11.90%	12.57%	17.56%	-
YoY %	-13.72%	-26.70%	22.44%	22.86%	-5.33%	-28.42%	-	-
Horiz. %	64.46%	74.72%	101.94%	83.26%	67.77%	71.58%	100.00%	-
ROE	5.99%	6.51%	8.81%	8.95%	7.33%	8.53%	13.42%	-
YoY %	-7.99%	-26.11%	-1.56%	22.10%	-14.07%	-36.44%	-	-
Horiz. %	44.63%	48.51%	65.65%	66.69%	54.62%	63.56%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	41.78	39.17	38.82	47.71	46.79	51.49	58.03	-19.68%
YoY %	6.66%	0.90%	-18.63%	1.97%	-9.13%	-11.27%	-	-
Horiz. %	72.00%	67.50%	66.90%	82.22%	80.63%	88.73%	100.00%	-
EPS	4.73	5.14	6.96	6.98	5.57	6.48	10.20	-40.11%
YoY %	-7.98%	-26.15%	-0.29%	25.31%	-14.04%	-36.47%	-	-
Horiz. %	46.37%	50.39%	68.24%	68.43%	54.61%	63.53%	100.00%	-
DPS	2.67	4.00	4.00	2.00	2.67	4.00	4.00	-23.64%
YoY %	-33.25%	0.00%	100.00%	-25.09%	-33.25%	0.00%	-	-
Horiz. %	66.75%	100.00%	100.00%	50.00%	66.75%	100.00%	100.00%	-
NAPS	0.79	0.79	0.79	0.78	0.76	0.76	0.76	2.61%
YoY %	0.00%	0.00%	1.28%	2.63%	0.00%	0.00%	-	-
Horiz. %	103.95%	103.95%	103.95%	102.63%	100.00%	100.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 474,889
RPS	33.03	30.97	30.67	35.82	35.08	37.66	41.77	-14.49%
YoY %	6.65%	0.98%	-14.38%	2.11%	-6.85%	-9.84%	-	-
Horiz. %	79.08%	74.14%	73.43%	85.76%	83.98%	90.16%	100.00%	-
EPS	3.74	4.06	5.50	5.24	4.18	4.74	7.34	-36.23%
YoY %	-7.88%	-26.18%	4.96%	25.36%	-11.81%	-35.42%	-	-
Horiz. %	50.95%	55.31%	74.93%	71.39%	56.95%	64.58%	100.00%	-
DPS	2.11	3.16	3.16	1.50	2.00	2.93	2.88	-18.74%
YoY %	-33.23%	0.00%	110.67%	-25.00%	-31.74%	1.74%	-	-
Horiz. %	73.26%	109.72%	109.72%	52.08%	69.44%	101.74%	100.00%	-
NAPS	0.6245	0.6247	0.6242	0.5856	0.5697	0.5559	0.5471	9.23%
YoY %	-0.03%	0.08%	6.59%	2.79%	2.48%	1.61%	-	-
Horiz. %	114.15%	114.18%	114.09%	107.04%	104.13%	101.61%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	0.85	0.79	0.93	0.955	1.06	1.05	1.23	-
P/RPS	2.03	2.02	2.40	2.00	2.27	2.04	2.12	-2.85%
YoY %	0.50%	-15.83%	20.00%	-11.89%	11.27%	-3.77%	-	-
Horiz. %	95.75%	95.28%	113.21%	94.34%	107.08%	96.23%	100.00%	-
P/EPS	17.96	15.37	13.36	13.68	19.02	16.20	12.06	30.44%
YoY %	16.85%	15.04%	-2.34%	-28.08%	17.41%	34.33%	-	-
Horiz. %	148.92%	127.45%	110.78%	113.43%	157.71%	134.33%	100.00%	-
EY	5.57	6.51	7.48	7.31	5.26	6.17	8.29	-23.30%
YoY %	-14.44%	-12.97%	2.33%	38.97%	-14.75%	-25.57%	-	-
Horiz. %	67.19%	78.53%	90.23%	88.18%	63.45%	74.43%	100.00%	-
DY	3.14	5.06	4.30	2.09	2.52	3.81	3.25	-2.27%
YoY %	-37.94%	17.67%	105.74%	-17.06%	-33.86%	17.23%	-	-
Horiz. %	96.62%	155.69%	132.31%	64.31%	77.54%	117.23%	100.00%	-
P/NAPS	1.08	1.00	1.18	1.22	1.39	1.38	1.62	-23.70%
YoY %	8.00%	-15.25%	-3.28%	-12.23%	0.72%	-14.81%	-	-
Horiz. %	66.67%	61.73%	72.84%	75.31%	85.80%	85.19%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	26/05/16	26/02/16	27/11/15	26/08/15	19/05/15	26/02/15	-
Price	0.80	0.78	0.82	0.90	0.97	1.07	1.09	-
P/RPS	1.91	1.99	2.11	1.89	2.07	2.08	1.88	1.06%
YoY %	-4.02%	-5.69%	11.64%	-8.70%	-0.48%	10.64%	-	-
Horiz. %	101.60%	105.85%	112.23%	100.53%	110.11%	110.64%	100.00%	-
P/EPS	16.90	15.18	11.78	12.89	17.40	16.51	10.69	35.74%
YoY %	11.33%	28.86%	-8.61%	-25.92%	5.39%	54.44%	-	-
Horiz. %	158.09%	142.00%	110.20%	120.58%	162.77%	154.44%	100.00%	-
EY	5.92	6.59	8.49	7.76	5.75	6.06	9.36	-26.33%
YoY %	-10.17%	-22.38%	9.41%	34.96%	-5.12%	-35.26%	-	-
Horiz. %	63.25%	70.41%	90.71%	82.91%	61.43%	64.74%	100.00%	-
DY	3.33	5.13	4.88	2.22	2.75	3.74	3.67	-6.28%
YoY %	-35.09%	5.12%	119.82%	-19.27%	-26.47%	1.91%	-	-
Horiz. %	90.74%	139.78%	132.97%	60.49%	74.93%	101.91%	100.00%	-
P/NAPS	1.01	0.99	1.04	1.15	1.28	1.41	1.43	-20.70%
YoY %	2.02%	-4.81%	-9.57%	-10.16%	-9.22%	-1.40%	-	-
Horiz. %	70.63%	69.23%	72.73%	80.42%	89.51%	98.60%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos