[SENTRAL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 52.41%
YoY- -2.29%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 34,534 17,185 68,937 51,629 34,501 17,227 69,490 -37.33%
PBT 16,724 8,162 36,644 25,935 17,017 8,109 40,076 -44.24%
Tax 0 0 0 0 0 0 0 -
NP 16,724 8,162 36,644 25,935 17,017 8,109 40,076 -44.24%
-
NP to SH 16,724 8,162 34,537 25,935 17,017 8,109 34,461 -38.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 17,810 9,023 32,293 25,694 17,484 9,118 29,414 -28.49%
-
Net Worth 533,257 525,570 516,923 522,054 529,361 519,872 512,348 2.71%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,983 - 32,702 15,989 16,002 - 32,704 -38.03%
Div Payout % 95.57% - 94.69% 61.65% 94.04% - 94.90% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 533,257 525,570 516,923 522,054 529,361 519,872 512,348 2.71%
NOSH 389,836 390,526 390,248 389,999 390,298 389,855 390,271 -0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 48.43% 47.49% 53.16% 50.23% 49.32% 47.07% 57.67% -
ROE 3.14% 1.55% 6.68% 4.97% 3.21% 1.56% 6.73% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.86 4.40 17.66 13.24 8.84 4.42 17.81 -37.29%
EPS 4.29 2.09 8.85 6.65 4.36 2.08 8.83 -38.28%
DPS 4.10 0.00 8.38 4.10 4.10 0.00 8.38 -37.99%
NAPS 1.3679 1.3458 1.3246 1.3386 1.3563 1.3335 1.3128 2.78%
Adjusted Per Share Value based on latest NOSH - 389,432
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.89 1.44 5.77 4.32 2.89 1.44 5.81 -37.30%
EPS 1.40 0.68 2.89 2.17 1.42 0.68 2.88 -38.25%
DPS 1.34 0.00 2.74 1.34 1.34 0.00 2.74 -38.00%
NAPS 0.4461 0.4396 0.4324 0.4367 0.4428 0.4349 0.4286 2.71%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.17 1.10 1.18 1.18 1.22 1.14 1.23 -
P/RPS 13.21 25.00 6.68 8.91 13.80 25.80 6.91 54.21%
P/EPS 27.27 52.63 13.33 17.74 27.98 54.81 13.93 56.68%
EY 3.67 1.90 7.50 5.64 3.57 1.82 7.18 -36.15%
DY 3.50 0.00 7.10 3.47 3.36 0.00 6.81 -35.91%
P/NAPS 0.86 0.82 0.89 0.88 0.90 0.85 0.94 -5.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/07/14 30/04/14 28/01/14 07/11/13 01/08/13 09/05/13 31/01/13 -
Price 1.19 1.13 1.16 1.16 1.22 1.19 1.20 -
P/RPS 13.43 25.68 6.57 8.76 13.80 26.93 6.74 58.54%
P/EPS 27.74 54.07 13.11 17.44 27.98 57.21 13.59 61.12%
EY 3.61 1.85 7.63 5.73 3.57 1.75 7.36 -37.88%
DY 3.45 0.00 7.22 3.53 3.36 0.00 6.98 -37.56%
P/NAPS 0.87 0.84 0.88 0.87 0.90 0.89 0.91 -2.96%

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