[SNTORIA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#3]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 75.01%
YoY- 5.53%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 115,442 64,021 218,444 153,928 97,570 47,570 207,512 -32.38%
PBT 20,274 14,175 35,466 22,158 11,164 7,462 44,557 -40.87%
Tax -5,759 -2,930 -6,475 -3,212 -395 784 8,500 -
NP 14,515 11,245 28,991 18,946 10,769 8,246 53,057 -57.89%
-
NP to SH 14,529 11,254 29,139 19,081 10,903 8,254 53,051 -57.86%
-
Tax Rate 28.41% 20.67% 18.26% 14.50% 3.54% -10.51% -19.08% -
Total Cost 100,927 52,776 189,453 134,982 86,801 39,324 154,455 -24.71%
-
Net Worth 340,803 335,413 325,722 259,396 254,989 254,644 246,339 24.18%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 8,968 4,413 8,803 - - - 4,398 60.87%
Div Payout % 61.73% 39.22% 30.21% - - - 8.29% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 340,803 335,413 325,722 259,396 254,989 254,644 246,339 24.18%
NOSH 448,425 441,333 440,166 439,654 439,637 439,042 439,892 1.29%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.57% 17.56% 13.27% 12.31% 11.04% 17.33% 25.57% -
ROE 4.26% 3.36% 8.95% 7.36% 4.28% 3.24% 21.54% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.74 14.51 49.63 35.01 22.19 10.83 47.17 -33.24%
EPS 3.24 2.55 6.62 4.34 2.48 1.88 12.06 -58.39%
DPS 2.00 1.00 2.00 0.00 0.00 0.00 1.00 58.80%
NAPS 0.76 0.76 0.74 0.59 0.58 0.58 0.56 22.60%
Adjusted Per Share Value based on latest NOSH - 439,677
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.83 10.44 35.63 25.11 15.91 7.76 33.85 -32.38%
EPS 2.37 1.84 4.75 3.11 1.78 1.35 8.65 -57.84%
DPS 1.46 0.72 1.44 0.00 0.00 0.00 0.72 60.27%
NAPS 0.5559 0.5471 0.5313 0.4231 0.4159 0.4153 0.4018 24.18%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.05 1.23 1.53 0.89 0.91 0.675 0.625 -
P/RPS 4.08 8.48 3.08 2.54 4.10 6.23 1.32 112.33%
P/EPS 32.41 48.24 23.11 20.51 36.69 35.90 5.18 239.92%
EY 3.09 2.07 4.33 4.88 2.73 2.79 19.30 -70.54%
DY 1.90 0.81 1.31 0.00 0.00 0.00 1.60 12.15%
P/NAPS 1.38 1.62 2.07 1.51 1.57 1.16 1.12 14.94%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 26/02/15 28/11/14 26/08/14 28/05/14 26/02/14 29/11/13 -
Price 1.07 1.09 1.39 1.55 0.89 0.86 0.63 -
P/RPS 4.16 7.51 2.80 4.43 4.01 7.94 1.34 112.95%
P/EPS 33.02 42.75 21.00 35.71 35.89 45.74 5.22 242.42%
EY 3.03 2.34 4.76 2.80 2.79 2.19 19.14 -70.76%
DY 1.87 0.92 1.44 0.00 0.00 0.00 1.59 11.43%
P/NAPS 1.41 1.43 1.88 2.63 1.53 1.48 1.13 15.91%

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