[SNTORIA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -61.38%
YoY- 36.35%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 219,625 161,307 115,442 64,021 218,444 153,928 97,570 71.67%
PBT 37,123 24,695 20,274 14,175 35,466 22,158 11,164 122.62%
Tax -5,008 -5,496 -5,759 -2,930 -6,475 -3,212 -395 442.88%
NP 32,115 19,199 14,515 11,245 28,991 18,946 10,769 107.04%
-
NP to SH 32,129 19,212 14,529 11,254 29,139 19,081 10,903 105.40%
-
Tax Rate 13.49% 22.26% 28.41% 20.67% 18.26% 14.50% 3.54% -
Total Cost 187,510 142,108 100,927 52,776 189,453 134,982 86,801 67.03%
-
Net Worth 359,034 349,309 340,803 335,413 325,722 259,396 254,989 25.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,206 9,192 8,968 4,413 8,803 - - -
Div Payout % 28.65% 47.85% 61.73% 39.22% 30.21% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 359,034 349,309 340,803 335,413 325,722 259,396 254,989 25.59%
NOSH 460,300 459,617 448,425 441,333 440,166 439,654 439,637 3.10%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.62% 11.90% 12.57% 17.56% 13.27% 12.31% 11.04% -
ROE 8.95% 5.50% 4.26% 3.36% 8.95% 7.36% 4.28% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 47.71 35.10 25.74 14.51 49.63 35.01 22.19 66.50%
EPS 6.98 4.18 3.24 2.55 6.62 4.34 2.48 99.21%
DPS 2.00 2.00 2.00 1.00 2.00 0.00 0.00 -
NAPS 0.78 0.76 0.76 0.76 0.74 0.59 0.58 21.81%
Adjusted Per Share Value based on latest NOSH - 441,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.82 26.31 18.83 10.44 35.63 25.11 15.91 71.69%
EPS 5.24 3.13 2.37 1.84 4.75 3.11 1.78 105.26%
DPS 1.50 1.50 1.46 0.72 1.44 0.00 0.00 -
NAPS 0.5856 0.5697 0.5559 0.5471 0.5313 0.4231 0.4159 25.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.955 1.06 1.05 1.23 1.53 0.89 0.91 -
P/RPS 2.00 3.02 4.08 8.48 3.08 2.54 4.10 -38.00%
P/EPS 13.68 25.36 32.41 48.24 23.11 20.51 36.69 -48.16%
EY 7.31 3.94 3.09 2.07 4.33 4.88 2.73 92.71%
DY 2.09 1.89 1.90 0.81 1.31 0.00 0.00 -
P/NAPS 1.22 1.39 1.38 1.62 2.07 1.51 1.57 -15.46%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 19/05/15 26/02/15 28/11/14 26/08/14 28/05/14 -
Price 0.90 0.97 1.07 1.09 1.39 1.55 0.89 -
P/RPS 1.89 2.76 4.16 7.51 2.80 4.43 4.01 -39.40%
P/EPS 12.89 23.21 33.02 42.75 21.00 35.71 35.89 -49.44%
EY 7.76 4.31 3.03 2.34 4.76 2.80 2.79 97.65%
DY 2.22 2.06 1.87 0.92 1.44 0.00 0.00 -
P/NAPS 1.15 1.28 1.41 1.43 1.88 2.63 1.53 -17.31%

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