[SNTORIA] QoQ Annualized Quarter Result on 31-Dec-2015 [#1]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	224,224	202,480	189,882	188,052	219,625	215,076	230,884	-1.92%
YoY %	10.74%	6.63%	0.97%	-14.38%	2.12%	-6.85%	-	-
Horiz. %	97.12%	87.70%	82.24%	81.45%	95.12%	93.15%	100.00%	-
PBT	45,182	30,905	33,492	41,504	37,123	32,926	40,548	7.45%
YoY %	46.20%	-7.72%	-19.30%	11.80%	12.75%	-18.80%	-	-
Horiz. %	111.43%	76.22%	82.60%	102.36%	91.55%	81.20%	100.00%	-
Tax	-12,071	-7,981	-8,586	-7,848	-5,008	-7,328	-11,518	3.16%
YoY %	-51.25%	7.05%	-9.40%	-56.71%	31.66%	36.38%	-	-
Horiz. %	104.80%	69.29%	74.54%	68.14%	43.48%	63.62%	100.00%	-
NP	33,111	22,924	24,906	33,656	32,115	25,598	29,030	9.13%
YoY %	44.44%	-7.96%	-26.00%	4.80%	25.46%	-11.82%	-	-
Horiz. %	114.06%	78.97%	85.79%	115.94%	110.63%	88.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,129	22,940	24,918	33,716	32,129	25,616	29,058	9.10%
YoY %	44.42%	-7.94%	-26.09%	4.94%	25.43%	-11.85%	-	-
Horiz. %	114.01%	78.95%	85.75%	116.03%	110.57%	88.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.72%	25.82%	25.64%	18.91%	13.49%	22.26%	28.41%	-
YoY %	3.49%	0.70%	35.59%	40.18%	-39.40%	-21.65%	-	-
Horiz. %	94.05%	90.88%	90.25%	66.56%	47.48%	78.35%	100.00%	-
Total Cost	191,113	179,556	164,976	154,396	187,510	189,477	201,854	-3.57%
YoY %	6.44%	8.84%	6.85%	-17.66%	-1.04%	-6.13%	-	-
Horiz. %	94.68%	88.95%	81.73%	76.49%	92.89%	93.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	397,742	382,871	382,980	382,695	359,034	349,309	340,803	10.81%
YoY %	3.88%	-0.03%	0.07%	6.59%	2.78%	2.50%	-	-
Horiz. %	116.71%	112.34%	112.38%	112.29%	105.35%	102.50%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	9,701	12,923	19,391	19,377	9,206	12,256	17,937	-33.54%
YoY %	-24.93%	-33.36%	0.07%	110.48%	-24.89%	-31.67%	-	-
Horiz. %	54.08%	72.05%	108.11%	108.03%	51.32%	68.33%	100.00%	-
Div Payout %	29.28%	56.34%	77.82%	57.47%	28.65%	47.85%	61.73%	-
YoY %	-48.03%	-27.60%	35.41%	100.59%	-40.13%	-22.49%	-	-
Horiz. %	47.43%	91.27%	126.07%	93.10%	46.41%	77.51%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	397,742	382,871	382,980	382,695	359,034	349,309	340,803	10.81%
YoY %	3.88%	-0.03%	0.07%	6.59%	2.78%	2.50%	-	-
Horiz. %	116.71%	112.34%	112.38%	112.29%	105.35%	102.50%	100.00%	-
NOSH	485,051	484,647	484,786	484,425	460,300	459,617	448,425	5.35%
YoY %	0.08%	-0.03%	0.07%	5.24%	0.15%	2.50%	-	-
Horiz. %	108.17%	108.08%	108.11%	108.03%	102.65%	102.50%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	14.77%	11.32%	13.12%	17.90%	14.62%	11.90%	12.57%	-
YoY %	30.48%	-13.72%	-26.70%	22.44%	22.86%	-5.33%	-	-
Horiz. %	117.50%	90.06%	104.38%	142.40%	116.31%	94.67%	100.00%	-
ROE	8.33%	5.99%	6.51%	8.81%	8.95%	7.33%	8.53%	-
YoY %	39.07%	-7.99%	-26.11%	-1.56%	22.10%	-14.07%	-	-
Horiz. %	97.66%	70.22%	76.32%	103.28%	104.92%	85.93%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	46.23	41.78	39.17	38.82	47.71	46.79	51.49	-6.91%
YoY %	10.65%	6.66%	0.90%	-18.63%	1.97%	-9.13%	-	-
Horiz. %	89.78%	81.14%	76.07%	75.39%	92.66%	90.87%	100.00%	-
EPS	6.83	4.73	5.14	6.96	6.98	5.57	6.48	3.55%
YoY %	44.40%	-7.98%	-26.15%	-0.29%	25.31%	-14.04%	-	-
Horiz. %	105.40%	72.99%	79.32%	107.41%	107.72%	85.96%	100.00%	-
DPS	2.00	2.67	4.00	4.00	2.00	2.67	4.00	-36.92%
YoY %	-25.09%	-33.25%	0.00%	100.00%	-25.09%	-33.25%	-	-
Horiz. %	50.00%	66.75%	100.00%	100.00%	50.00%	66.75%	100.00%	-
NAPS	0.82	0.79	0.79	0.79	0.78	0.76	0.76	5.18%
YoY %	3.80%	0.00%	0.00%	1.28%	2.63%	0.00%	-	-
Horiz. %	107.89%	103.95%	103.95%	103.95%	102.63%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 484,425
RPS	35.99	32.50	30.48	30.19	35.25	34.52	37.06	-1.92%
YoY %	10.74%	6.63%	0.96%	-14.35%	2.11%	-6.85%	-	-
Horiz. %	97.11%	87.70%	82.25%	81.46%	95.12%	93.15%	100.00%	-
EPS	5.32	3.68	4.00	5.41	5.16	4.11	4.66	9.20%
YoY %	44.57%	-8.00%	-26.06%	4.84%	25.55%	-11.80%	-	-
Horiz. %	114.16%	78.97%	85.84%	116.09%	110.73%	88.20%	100.00%	-
DPS	1.56	2.07	3.11	3.11	1.48	1.97	2.88	-33.47%
YoY %	-24.64%	-33.44%	0.00%	110.14%	-24.87%	-31.60%	-	-
Horiz. %	54.17%	71.88%	107.99%	107.99%	51.39%	68.40%	100.00%	-
NAPS	0.6385	0.6146	0.6148	0.6143	0.5763	0.5607	0.5471	10.81%
YoY %	3.89%	-0.03%	0.08%	6.59%	2.78%	2.49%	-	-
Horiz. %	116.71%	112.34%	112.37%	112.28%	105.34%	102.49%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	0.81	0.85	0.79	0.93	0.955	1.06	1.05	-
P/RPS	1.75	2.03	2.02	2.40	2.00	2.27	2.04	-9.69%
YoY %	-13.79%	0.50%	-15.83%	20.00%	-11.89%	11.27%	-	-
Horiz. %	85.78%	99.51%	99.02%	117.65%	98.04%	111.27%	100.00%	-
P/EPS	11.86	17.96	15.37	13.36	13.68	19.02	16.20	-18.72%
YoY %	-33.96%	16.85%	15.04%	-2.34%	-28.08%	17.41%	-	-
Horiz. %	73.21%	110.86%	94.88%	82.47%	84.44%	117.41%	100.00%	-
EY	8.43	5.57	6.51	7.48	7.31	5.26	6.17	23.05%
YoY %	51.35%	-14.44%	-12.97%	2.33%	38.97%	-14.75%	-	-
Horiz. %	136.63%	90.28%	105.51%	121.23%	118.48%	85.25%	100.00%	-
DY	2.47	3.14	5.06	4.30	2.09	2.52	3.81	-25.03%
YoY %	-21.34%	-37.94%	17.67%	105.74%	-17.06%	-33.86%	-	-
Horiz. %	64.83%	82.41%	132.81%	112.86%	54.86%	66.14%	100.00%	-
P/NAPS	0.99	1.08	1.00	1.18	1.22	1.39	1.38	-19.81%
YoY %	-8.33%	8.00%	-15.25%	-3.28%	-12.23%	0.72%	-	-
Horiz. %	71.74%	78.26%	72.46%	85.51%	88.41%	100.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	23/08/16	26/05/16	26/02/16	27/11/15	26/08/15	19/05/15	-
Price	0.80	0.80	0.78	0.82	0.90	0.97	1.07	-
P/RPS	1.73	1.91	1.99	2.11	1.89	2.07	2.08	-11.52%
YoY %	-9.42%	-4.02%	-5.69%	11.64%	-8.70%	-0.48%	-	-
Horiz. %	83.17%	91.83%	95.67%	101.44%	90.87%	99.52%	100.00%	-
P/EPS	11.71	16.90	15.18	11.78	12.89	17.40	16.51	-20.41%
YoY %	-30.71%	11.33%	28.86%	-8.61%	-25.92%	5.39%	-	-
Horiz. %	70.93%	102.36%	91.94%	71.35%	78.07%	105.39%	100.00%	-
EY	8.54	5.92	6.59	8.49	7.76	5.75	6.06	25.61%
YoY %	44.26%	-10.17%	-22.38%	9.41%	34.96%	-5.12%	-	-
Horiz. %	140.92%	97.69%	108.75%	140.10%	128.05%	94.88%	100.00%	-
DY	2.50	3.33	5.13	4.88	2.22	2.75	3.74	-23.49%
YoY %	-24.92%	-35.09%	5.12%	119.82%	-19.27%	-26.47%	-	-
Horiz. %	66.84%	89.04%	137.17%	130.48%	59.36%	73.53%	100.00%	-
P/NAPS	0.98	1.01	0.99	1.04	1.15	1.28	1.41	-21.48%
YoY %	-2.97%	2.02%	-4.81%	-9.57%	-10.16%	-9.22%	-	-
Horiz. %	69.50%	71.63%	70.21%	73.76%	81.56%	90.78%	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