[SNTORIA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 32.09%
YoY- 5.0%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 64,021 218,444 153,928 97,570 47,570 207,512 147,863 -42.68%
PBT 14,175 35,466 22,158 11,164 7,462 44,557 23,440 -28.42%
Tax -2,930 -6,475 -3,212 -395 784 8,500 -5,378 -33.22%
NP 11,245 28,991 18,946 10,769 8,246 53,057 18,062 -27.02%
-
NP to SH 11,254 29,139 19,081 10,903 8,254 53,051 18,081 -27.03%
-
Tax Rate 20.67% 18.26% 14.50% 3.54% -10.51% -19.08% 22.94% -
Total Cost 52,776 189,453 134,982 86,801 39,324 154,455 129,801 -45.02%
-
Net Worth 335,413 325,722 259,396 254,989 254,644 246,339 211,164 36.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,413 8,803 - - - 4,398 4,399 0.21%
Div Payout % 39.22% 30.21% - - - 8.29% 24.33% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 335,413 325,722 259,396 254,989 254,644 246,339 211,164 36.02%
NOSH 441,333 440,166 439,654 439,637 439,042 439,892 439,926 0.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.56% 13.27% 12.31% 11.04% 17.33% 25.57% 12.22% -
ROE 3.36% 8.95% 7.36% 4.28% 3.24% 21.54% 8.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.51 49.63 35.01 22.19 10.83 47.17 33.61 -42.79%
EPS 2.55 6.62 4.34 2.48 1.88 12.06 4.11 -27.19%
DPS 1.00 2.00 0.00 0.00 0.00 1.00 1.00 0.00%
NAPS 0.76 0.74 0.59 0.58 0.58 0.56 0.48 35.73%
Adjusted Per Share Value based on latest NOSH - 441,499
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.44 35.63 25.11 15.91 7.76 33.85 24.12 -42.69%
EPS 1.84 4.75 3.11 1.78 1.35 8.65 2.95 -26.93%
DPS 0.72 1.44 0.00 0.00 0.00 0.72 0.72 0.00%
NAPS 0.5471 0.5313 0.4231 0.4159 0.4153 0.4018 0.3444 36.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.23 1.53 0.89 0.91 0.675 0.625 0.685 -
P/RPS 8.48 3.08 2.54 4.10 6.23 1.32 2.04 157.85%
P/EPS 48.24 23.11 20.51 36.69 35.90 5.18 16.67 102.67%
EY 2.07 4.33 4.88 2.73 2.79 19.30 6.00 -50.71%
DY 0.81 1.31 0.00 0.00 0.00 1.60 1.46 -32.40%
P/NAPS 1.62 2.07 1.51 1.57 1.16 1.12 1.43 8.64%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 26/08/14 28/05/14 26/02/14 29/11/13 27/08/13 -
Price 1.09 1.39 1.55 0.89 0.86 0.63 0.65 -
P/RPS 7.51 2.80 4.43 4.01 7.94 1.34 1.93 146.78%
P/EPS 42.75 21.00 35.71 35.89 45.74 5.22 15.82 93.65%
EY 2.34 4.76 2.80 2.79 2.19 19.14 6.32 -48.34%
DY 0.92 1.44 0.00 0.00 0.00 1.59 1.54 -29.00%
P/NAPS 1.43 1.88 2.63 1.53 1.48 1.13 1.35 3.90%

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