[SNTORIA] QoQ Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 54.49%
YoY- 36.35%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 219,625 215,076 230,884 256,084 218,444 205,237 195,140 8.19%
PBT 37,123 32,926 40,548 56,700 35,466 29,544 22,328 40.30%
Tax -5,008 -7,328 -11,518 -11,720 -6,475 -4,282 -790 242.13%
NP 32,115 25,598 29,030 44,980 28,991 25,261 21,538 30.48%
-
NP to SH 32,129 25,616 29,058 45,016 29,139 25,441 21,806 29.45%
-
Tax Rate 13.49% 22.26% 28.41% 20.67% 18.26% 14.49% 3.54% -
Total Cost 187,510 189,477 201,854 211,104 189,453 179,976 173,602 5.26%
-
Net Worth 359,034 349,309 340,803 335,413 325,722 259,396 254,989 25.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,206 12,256 17,937 17,653 8,803 - - -
Div Payout % 28.65% 47.85% 61.73% 39.22% 30.21% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 359,034 349,309 340,803 335,413 325,722 259,396 254,989 25.59%
NOSH 460,300 459,617 448,425 441,333 440,166 439,654 439,637 3.10%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.62% 11.90% 12.57% 17.56% 13.27% 12.31% 11.04% -
ROE 8.95% 7.33% 8.53% 13.42% 8.95% 9.81% 8.55% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 47.71 46.79 51.49 58.03 49.63 46.68 44.39 4.92%
EPS 6.98 5.57 6.48 10.20 6.62 5.79 4.96 25.55%
DPS 2.00 2.67 4.00 4.00 2.00 0.00 0.00 -
NAPS 0.78 0.76 0.76 0.76 0.74 0.59 0.58 21.81%
Adjusted Per Share Value based on latest NOSH - 441,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.82 35.08 37.66 41.77 35.63 33.48 31.83 8.18%
EPS 5.24 4.18 4.74 7.34 4.75 4.15 3.56 29.36%
DPS 1.50 2.00 2.93 2.88 1.44 0.00 0.00 -
NAPS 0.5856 0.5697 0.5559 0.5471 0.5313 0.4231 0.4159 25.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.955 1.06 1.05 1.23 1.53 0.89 0.91 -
P/RPS 2.00 2.27 2.04 2.12 3.08 1.91 2.05 -1.63%
P/EPS 13.68 19.02 16.20 12.06 23.11 15.38 18.35 -17.76%
EY 7.31 5.26 6.17 8.29 4.33 6.50 5.45 21.60%
DY 2.09 2.52 3.81 3.25 1.31 0.00 0.00 -
P/NAPS 1.22 1.39 1.38 1.62 2.07 1.51 1.57 -15.46%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 19/05/15 26/02/15 28/11/14 26/08/14 28/05/14 -
Price 0.90 0.97 1.07 1.09 1.39 1.55 0.89 -
P/RPS 1.89 2.07 2.08 1.88 2.80 3.32 2.01 -4.01%
P/EPS 12.89 17.40 16.51 10.69 21.00 26.79 17.94 -19.76%
EY 7.76 5.75 6.06 9.36 4.76 3.73 5.57 24.71%
DY 2.22 2.75 3.74 3.67 1.44 0.00 0.00 -
P/NAPS 1.15 1.28 1.41 1.43 1.88 2.63 1.53 -17.31%

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