[SNTORIA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#1]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	224,224	151,860	94,941	47,013	219,625	161,307	115,442	55.48%
YoY %	47.65%	59.95%	101.95%	-78.59%	36.15%	39.73%	-	-
Horiz. %	194.23%	131.55%	82.24%	40.72%	190.25%	139.73%	100.00%	-
PBT	45,182	23,179	16,746	10,376	37,123	24,695	20,274	70.36%
YoY %	94.93%	38.42%	61.39%	-72.05%	50.33%	21.81%	-	-
Horiz. %	222.86%	114.33%	82.60%	51.18%	183.11%	121.81%	100.00%	-
Tax	-12,071	-5,986	-4,293	-1,962	-5,008	-5,496	-5,759	63.56%
YoY %	-101.65%	-39.44%	-118.81%	60.82%	8.88%	4.57%	-	-
Horiz. %	209.60%	103.94%	74.54%	34.07%	86.96%	95.43%	100.00%	-
NP	33,111	17,193	12,453	8,414	32,115	19,199	14,515	73.02%
YoY %	92.58%	38.06%	48.00%	-73.80%	67.27%	32.27%	-	-
Horiz. %	228.12%	118.45%	85.79%	57.97%	221.25%	132.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,129	17,205	12,459	8,429	32,129	19,212	14,529	72.98%
YoY %	92.55%	38.09%	47.81%	-73.77%	67.23%	32.23%	-	-
Horiz. %	228.02%	118.42%	85.75%	58.02%	221.14%	132.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.72%	25.83%	25.64%	18.91%	13.49%	22.26%	28.41%	-
YoY %	3.45%	0.74%	35.59%	40.18%	-39.40%	-21.65%	-	-
Horiz. %	94.05%	90.92%	90.25%	66.56%	47.48%	78.35%	100.00%	-
Total Cost	191,113	134,667	82,488	38,599	187,510	142,108	100,927	52.87%
YoY %	41.92%	63.26%	113.71%	-79.41%	31.95%	40.80%	-	-
Horiz. %	189.36%	133.43%	81.73%	38.24%	185.79%	140.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	397,742	382,871	382,980	382,695	359,034	349,309	340,803	10.81%
YoY %	3.88%	-0.03%	0.07%	6.59%	2.78%	2.50%	-	-
Horiz. %	116.71%	112.34%	112.38%	112.29%	105.35%	102.50%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	9,701	9,692	9,695	4,844	9,206	9,192	8,968	5.36%
YoY %	0.09%	-0.03%	100.14%	-47.38%	0.15%	2.50%	-	-
Horiz. %	108.17%	108.07%	108.11%	54.01%	102.65%	102.50%	100.00%	-
Div Payout %	29.28%	56.34%	77.82%	57.47%	28.65%	47.85%	61.73%	-
YoY %	-48.03%	-27.60%	35.41%	100.59%	-40.13%	-22.49%	-	-
Horiz. %	47.43%	91.27%	126.07%	93.10%	46.41%	77.51%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	397,742	382,871	382,980	382,695	359,034	349,309	340,803	10.81%
YoY %	3.88%	-0.03%	0.07%	6.59%	2.78%	2.50%	-	-
Horiz. %	116.71%	112.34%	112.38%	112.29%	105.35%	102.50%	100.00%	-
NOSH	485,051	484,647	484,786	484,425	460,300	459,617	448,425	5.35%
YoY %	0.08%	-0.03%	0.07%	5.24%	0.15%	2.50%	-	-
Horiz. %	108.17%	108.08%	108.11%	108.03%	102.65%	102.50%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	14.77%	11.32%	13.12%	17.90%	14.62%	11.90%	12.57%	-
YoY %	30.48%	-13.72%	-26.70%	22.44%	22.86%	-5.33%	-	-
Horiz. %	117.50%	90.06%	104.38%	142.40%	116.31%	94.67%	100.00%	-
ROE	8.33%	4.49%	3.25%	2.20%	8.95%	5.50%	4.26%	-
YoY %	85.52%	38.15%	47.73%	-75.42%	62.73%	29.11%	-	-
Horiz. %	195.54%	105.40%	76.29%	51.64%	210.09%	129.11%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	46.23	31.33	19.58	9.70	47.71	35.10	25.74	47.59%
YoY %	47.56%	60.01%	101.86%	-79.67%	35.93%	36.36%	-	-
Horiz. %	179.60%	121.72%	76.07%	37.68%	185.35%	136.36%	100.00%	-
EPS	6.83	3.55	2.57	1.74	6.98	4.18	3.24	64.18%
YoY %	92.39%	38.13%	47.70%	-75.07%	66.99%	29.01%	-	-
Horiz. %	210.80%	109.57%	79.32%	53.70%	215.43%	129.01%	100.00%	-
DPS	2.00	2.00	2.00	1.00	2.00	2.00	2.00	0.00%
YoY %	0.00%	0.00%	100.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	0.82	0.79	0.79	0.79	0.78	0.76	0.76	5.18%
YoY %	3.80%	0.00%	0.00%	1.28%	2.63%	0.00%	-	-
Horiz. %	107.89%	103.95%	103.95%	103.95%	102.63%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 484,425
RPS	35.99	24.38	15.24	7.55	35.25	25.89	18.53	55.48%
YoY %	47.62%	59.97%	101.85%	-78.58%	36.15%	39.72%	-	-
Horiz. %	194.23%	131.57%	82.25%	40.74%	190.23%	139.72%	100.00%	-
EPS	5.32	2.76	2.00	1.35	5.16	3.08	2.33	73.13%
YoY %	92.75%	38.00%	48.15%	-73.84%	67.53%	32.19%	-	-
Horiz. %	228.33%	118.45%	85.84%	57.94%	221.46%	132.19%	100.00%	-
DPS	1.56	1.56	1.56	0.78	1.48	1.48	1.44	5.46%
YoY %	0.00%	0.00%	100.00%	-47.30%	0.00%	2.78%	-	-
Horiz. %	108.33%	108.33%	108.33%	54.17%	102.78%	102.78%	100.00%	-
NAPS	0.6385	0.6146	0.6148	0.6143	0.5763	0.5607	0.5471	10.81%
YoY %	3.89%	-0.03%	0.08%	6.59%	2.78%	2.49%	-	-
Horiz. %	116.71%	112.34%	112.37%	112.28%	105.34%	102.49%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	0.81	0.85	0.79	0.93	0.955	1.06	1.05	-
P/RPS	1.75	2.71	4.03	9.58	2.00	3.02	4.08	-43.03%
YoY %	-35.42%	-32.75%	-57.93%	379.00%	-33.77%	-25.98%	-	-
Horiz. %	42.89%	66.42%	98.77%	234.80%	49.02%	74.02%	100.00%	-
P/EPS	11.86	23.94	30.74	53.45	13.68	25.36	32.41	-48.74%
YoY %	-50.46%	-22.12%	-42.49%	290.72%	-46.06%	-21.75%	-	-
Horiz. %	36.59%	73.87%	94.85%	164.92%	42.21%	78.25%	100.00%	-
EY	8.43	4.18	3.25	1.87	7.31	3.94	3.09	94.88%
YoY %	101.67%	28.62%	73.80%	-74.42%	85.53%	27.51%	-	-
Horiz. %	272.82%	135.28%	105.18%	60.52%	236.57%	127.51%	100.00%	-
DY	2.47	2.35	2.53	1.08	2.09	1.89	1.90	19.05%
YoY %	5.11%	-7.11%	134.26%	-48.33%	10.58%	-0.53%	-	-
Horiz. %	130.00%	123.68%	133.16%	56.84%	110.00%	99.47%	100.00%	-
P/NAPS	0.99	1.08	1.00	1.18	1.22	1.39	1.38	-19.81%
YoY %	-8.33%	8.00%	-15.25%	-3.28%	-12.23%	0.72%	-	-
Horiz. %	71.74%	78.26%	72.46%	85.51%	88.41%	100.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	23/08/16	26/05/16	26/02/16	27/11/15	26/08/15	19/05/15	-
Price	0.80	0.80	0.78	0.82	0.90	0.97	1.07	-
P/RPS	1.73	2.55	3.98	8.45	1.89	2.76	4.16	-44.19%
YoY %	-32.16%	-35.93%	-52.90%	347.09%	-31.52%	-33.65%	-	-
Horiz. %	41.59%	61.30%	95.67%	203.12%	45.43%	66.35%	100.00%	-
P/EPS	11.71	22.54	30.35	47.13	12.89	23.21	33.02	-49.80%
YoY %	-48.05%	-25.73%	-35.60%	265.63%	-44.46%	-29.71%	-	-
Horiz. %	35.46%	68.26%	91.91%	142.73%	39.04%	70.29%	100.00%	-
EY	8.54	4.44	3.29	2.12	7.76	4.31	3.03	99.15%
YoY %	92.34%	34.95%	55.19%	-72.68%	80.05%	42.24%	-	-
Horiz. %	281.85%	146.53%	108.58%	69.97%	256.11%	142.24%	100.00%	-
DY	2.50	2.50	2.56	1.22	2.22	2.06	1.87	21.29%
YoY %	0.00%	-2.34%	109.84%	-45.05%	7.77%	10.16%	-	-
Horiz. %	133.69%	133.69%	136.90%	65.24%	118.72%	110.16%	100.00%	-
P/NAPS	0.98	1.01	0.99	1.04	1.15	1.28	1.41	-21.48%
YoY %	-2.97%	2.02%	-4.81%	-9.57%	-10.16%	-9.22%	-	-
Horiz. %	69.50%	71.63%	70.21%	73.76%	81.56%	90.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos