[SNTORIA] QoQ Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -33.95%
YoY- 5.0%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 256,084 218,444 205,237 195,140 190,280 207,512 197,150 18.99%
PBT 56,700 35,466 29,544 22,328 29,848 44,557 31,253 48.59%
Tax -11,720 -6,475 -4,282 -790 3,136 8,500 -7,170 38.63%
NP 44,980 28,991 25,261 21,538 32,984 53,057 24,082 51.49%
-
NP to SH 45,016 29,139 25,441 21,806 33,016 53,051 24,108 51.46%
-
Tax Rate 20.67% 18.26% 14.49% 3.54% -10.51% -19.08% 22.94% -
Total Cost 211,104 189,453 179,976 173,602 157,296 154,455 173,068 14.12%
-
Net Worth 335,413 325,722 259,396 254,989 254,644 246,339 211,164 36.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 17,653 8,803 - - - 4,398 5,865 108.04%
Div Payout % 39.22% 30.21% - - - 8.29% 24.33% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 335,413 325,722 259,396 254,989 254,644 246,339 211,164 36.02%
NOSH 441,333 440,166 439,654 439,637 439,042 439,892 439,927 0.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.56% 13.27% 12.31% 11.04% 17.33% 25.57% 12.22% -
ROE 13.42% 8.95% 9.81% 8.55% 12.97% 21.54% 11.42% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.03 49.63 46.68 44.39 43.34 47.17 44.81 18.75%
EPS 10.20 6.62 5.79 4.96 7.52 12.06 5.48 51.14%
DPS 4.00 2.00 0.00 0.00 0.00 1.00 1.33 107.93%
NAPS 0.76 0.74 0.59 0.58 0.58 0.56 0.48 35.73%
Adjusted Per Share Value based on latest NOSH - 441,499
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.11 35.06 32.94 31.32 30.54 33.31 31.65 18.98%
EPS 7.23 4.68 4.08 3.50 5.30 8.52 3.87 51.51%
DPS 2.83 1.41 0.00 0.00 0.00 0.71 0.94 108.08%
NAPS 0.5384 0.5228 0.4164 0.4093 0.4088 0.3954 0.339 36.01%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.23 1.53 0.89 0.91 0.675 0.625 0.685 -
P/RPS 2.12 3.08 1.91 2.05 1.56 1.32 1.53 24.21%
P/EPS 12.06 23.11 15.38 18.35 8.98 5.18 12.50 -2.35%
EY 8.29 4.33 6.50 5.45 11.14 19.30 8.00 2.39%
DY 3.25 1.31 0.00 0.00 0.00 1.60 1.95 40.44%
P/NAPS 1.62 2.07 1.51 1.57 1.16 1.12 1.43 8.64%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 26/08/14 28/05/14 26/02/14 29/11/13 27/08/13 -
Price 1.09 1.39 1.55 0.89 0.86 0.63 0.65 -
P/RPS 1.88 2.80 3.32 2.01 1.98 1.34 1.45 18.84%
P/EPS 10.69 21.00 26.79 17.94 11.44 5.22 11.86 -6.67%
EY 9.36 4.76 3.73 5.57 8.74 19.14 8.43 7.20%
DY 3.67 1.44 0.00 0.00 0.00 1.59 2.05 47.28%
P/NAPS 1.43 1.88 2.63 1.53 1.48 1.13 1.35 3.90%

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