[SNTORIA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 54.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 147,863 92,464 43,192 179,295 135,378 96,884 57,921 86.89%
PBT 23,440 13,581 10,088 49,449 39,423 24,350 15,710 30.60%
Tax -5,378 -3,205 -2,221 -1,606 -8,365 -6,331 -3,901 23.89%
NP 18,062 10,376 7,867 47,843 31,058 18,019 11,809 32.78%
-
NP to SH 18,081 10,384 7,866 47,835 31,050 18,012 11,805 32.90%
-
Tax Rate 22.94% 23.60% 22.02% 3.25% 21.22% 26.00% 24.83% -
Total Cost 129,801 82,088 35,325 131,452 104,320 78,865 46,112 99.48%
-
Net Worth 211,164 207,679 207,630 188,772 170,238 152,764 49,960 161.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,399 - - 3,775 3,700 3,552 - -
Div Payout % 24.33% - - 7.89% 11.92% 19.72% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 211,164 207,679 207,630 188,772 170,238 152,764 49,960 161.64%
NOSH 439,926 399,384 399,289 377,545 370,083 355,266 142,744 111.92%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.22% 11.22% 18.21% 26.68% 22.94% 18.60% 20.39% -
ROE 8.56% 5.00% 3.79% 25.34% 18.24% 11.79% 23.63% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.61 23.15 10.82 47.49 36.58 27.27 40.58 -11.81%
EPS 4.11 2.60 1.97 12.67 8.39 5.07 8.27 -37.28%
DPS 1.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.48 0.52 0.52 0.50 0.46 0.43 0.35 23.46%
Adjusted Per Share Value based on latest NOSH - 399,642
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.73 14.84 6.93 28.78 21.73 15.55 9.30 86.83%
EPS 2.90 1.67 1.26 7.68 4.98 2.89 1.89 33.06%
DPS 0.71 0.00 0.00 0.61 0.59 0.57 0.00 -
NAPS 0.339 0.3334 0.3333 0.303 0.2733 0.2452 0.0802 161.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 - -
Price 0.685 0.695 0.68 0.75 0.55 0.74 0.00 -
P/RPS 2.04 3.00 6.29 1.58 1.50 2.71 0.00 -
P/EPS 16.67 26.73 34.52 5.92 6.56 14.60 0.00 -
EY 6.00 3.74 2.90 16.89 15.25 6.85 0.00 -
DY 1.46 0.00 0.00 1.33 1.82 1.35 0.00 -
P/NAPS 1.43 1.34 1.31 1.50 1.20 1.72 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 28/02/13 29/11/12 27/08/12 28/05/12 17/02/12 -
Price 0.65 0.715 0.705 0.70 0.59 0.68 0.00 -
P/RPS 1.93 3.09 6.52 1.47 1.61 2.49 0.00 -
P/EPS 15.82 27.50 35.79 5.52 7.03 13.41 0.00 -
EY 6.32 3.64 2.79 18.10 14.22 7.46 0.00 -
DY 1.54 0.00 0.00 1.43 1.69 1.47 0.00 -
P/NAPS 1.35 1.38 1.36 1.40 1.28 1.58 0.00 -

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
Post a Comment