[SNTORIA] QoQ Annualized Quarter Result on 30-Sep-2016 [#4]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 44.42%
YoY- 3.11%
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 241,012 226,514 240,128 224,224 202,480 189,882 188,052 18.00%
PBT 35,025 34,650 42,340 45,182 30,905 33,492 41,504 -10.70%
Tax -9,666 -9,388 -8,436 -12,071 -7,981 -8,586 -7,848 14.91%
NP 25,358 25,262 33,904 33,111 22,924 24,906 33,656 -17.21%
-
NP to SH 25,404 25,280 33,924 33,129 22,940 24,918 33,716 -17.21%
-
Tax Rate 27.60% 27.09% 19.92% 26.72% 25.82% 25.64% 18.91% -
Total Cost 215,653 201,252 206,224 191,113 179,556 164,976 154,396 24.97%
-
Net Worth 423,366 411,647 407,352 397,742 382,871 382,980 382,695 6.97%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 9,701 12,923 19,391 19,377 -
Div Payout % - - - 29.28% 56.34% 77.82% 57.47% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 423,366 411,647 407,352 397,742 382,871 382,980 382,695 6.97%
NOSH 499,111 484,291 489,111 485,051 484,647 484,786 484,425 2.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.52% 11.15% 14.12% 14.77% 11.32% 13.12% 17.90% -
ROE 6.00% 6.14% 8.33% 8.33% 5.99% 6.51% 8.81% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.96 46.77 49.52 46.23 41.78 39.17 38.82 16.74%
EPS 5.19 5.22 7.00 6.83 4.73 5.14 6.96 -17.78%
DPS 0.00 0.00 0.00 2.00 2.67 4.00 4.00 -
NAPS 0.86 0.85 0.84 0.82 0.79 0.79 0.79 5.82%
Adjusted Per Share Value based on latest NOSH - 486,972
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.31 36.95 39.17 36.57 33.03 30.97 30.67 18.01%
EPS 4.14 4.12 5.53 5.40 3.74 4.06 5.50 -17.26%
DPS 0.00 0.00 0.00 1.58 2.11 3.16 3.16 -
NAPS 0.6905 0.6714 0.6644 0.6487 0.6245 0.6247 0.6242 6.96%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.87 0.755 0.80 0.81 0.85 0.79 0.93 -
P/RPS 1.78 1.61 1.62 1.75 2.03 2.02 2.40 -18.07%
P/EPS 16.86 14.46 11.44 11.86 17.96 15.37 13.36 16.79%
EY 5.93 6.91 8.74 8.43 5.57 6.51 7.48 -14.35%
DY 0.00 0.00 0.00 2.47 3.14 5.06 4.30 -
P/NAPS 1.01 0.89 0.95 0.99 1.08 1.00 1.18 -9.85%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 23/05/17 22/02/17 29/11/16 23/08/16 26/05/16 26/02/16 -
Price 0.81 0.84 0.74 0.80 0.80 0.78 0.82 -
P/RPS 1.65 1.80 1.49 1.73 1.91 1.99 2.11 -15.13%
P/EPS 15.70 16.09 10.58 11.71 16.90 15.18 11.78 21.12%
EY 6.37 6.21 9.45 8.54 5.92 6.59 8.49 -17.44%
DY 0.00 0.00 0.00 2.50 3.33 5.13 4.88 -
P/NAPS 0.94 0.99 0.88 0.98 1.01 0.99 1.04 -6.52%

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