[SNTORIA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -83.56%
YoY- -33.37%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 207,512 147,863 92,464 43,192 179,295 135,378 96,884 66.08%
PBT 44,557 23,440 13,581 10,088 49,449 39,423 24,350 49.54%
Tax 8,500 -5,378 -3,205 -2,221 -1,606 -8,365 -6,331 -
NP 53,057 18,062 10,376 7,867 47,843 31,058 18,019 105.30%
-
NP to SH 53,051 18,081 10,384 7,866 47,835 31,050 18,012 105.33%
-
Tax Rate -19.08% 22.94% 23.60% 22.02% 3.25% 21.22% 26.00% -
Total Cost 154,455 129,801 82,088 35,325 131,452 104,320 78,865 56.47%
-
Net Worth 246,339 211,164 207,679 207,630 188,772 170,238 152,764 37.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,398 4,399 - - 3,775 3,700 3,552 15.29%
Div Payout % 8.29% 24.33% - - 7.89% 11.92% 19.72% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 246,339 211,164 207,679 207,630 188,772 170,238 152,764 37.47%
NOSH 439,892 439,926 399,384 399,289 377,545 370,083 355,266 15.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 25.57% 12.22% 11.22% 18.21% 26.68% 22.94% 18.60% -
ROE 21.54% 8.56% 5.00% 3.79% 25.34% 18.24% 11.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.17 33.61 23.15 10.82 47.49 36.58 27.27 44.04%
EPS 12.06 4.11 2.60 1.97 12.67 8.39 5.07 78.10%
DPS 1.00 1.00 0.00 0.00 1.00 1.00 1.00 0.00%
NAPS 0.56 0.48 0.52 0.52 0.50 0.46 0.43 19.23%
Adjusted Per Share Value based on latest NOSH - 399,289
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.85 24.12 15.08 7.04 29.24 22.08 15.80 66.11%
EPS 8.65 2.95 1.69 1.28 7.80 5.06 2.94 105.19%
DPS 0.72 0.72 0.00 0.00 0.62 0.60 0.58 15.49%
NAPS 0.4018 0.3444 0.3387 0.3387 0.3079 0.2777 0.2492 37.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.625 0.685 0.695 0.68 0.75 0.55 0.74 -
P/RPS 1.32 2.04 3.00 6.29 1.58 1.50 2.71 -38.06%
P/EPS 5.18 16.67 26.73 34.52 5.92 6.56 14.60 -49.85%
EY 19.30 6.00 3.74 2.90 16.89 15.25 6.85 99.35%
DY 1.60 1.46 0.00 0.00 1.33 1.82 1.35 11.98%
P/NAPS 1.12 1.43 1.34 1.31 1.50 1.20 1.72 -24.85%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 22/05/13 28/02/13 29/11/12 27/08/12 28/05/12 -
Price 0.63 0.65 0.715 0.705 0.70 0.59 0.68 -
P/RPS 1.34 1.93 3.09 6.52 1.47 1.61 2.49 -33.81%
P/EPS 5.22 15.82 27.50 35.79 5.52 7.03 13.41 -46.65%
EY 19.14 6.32 3.64 2.79 18.10 14.22 7.46 87.30%
DY 1.59 1.54 0.00 0.00 1.43 1.69 1.47 5.36%
P/NAPS 1.13 1.35 1.38 1.36 1.40 1.28 1.58 -20.00%

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