[SNTORIA] QoQ 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- 28.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 55,399 49,272 43,192 43,917 38,494 38,963 57,921 -2.92%
PBT 9,859 3,493 10,088 10,026 15,073 8,640 15,710 -26.72%
Tax -2,173 -984 -2,221 6,759 -2,034 -2,430 -3,901 -32.32%
NP 7,686 2,509 7,867 16,785 13,039 6,210 11,809 -24.91%
-
NP to SH 7,697 2,518 7,866 16,785 13,038 6,207 11,805 -24.82%
-
Tax Rate 22.04% 28.17% 22.02% -67.41% 13.49% 28.12% 24.83% -
Total Cost 47,713 46,763 35,325 27,132 25,455 32,753 46,112 2.30%
-
Net Worth 211,117 207,834 207,630 199,821 183,971 158,869 49,960 161.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,398 - - - - 3,694 - -
Div Payout % 57.14% - - - - 59.52% - -
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 211,117 207,834 207,630 199,821 183,971 158,869 49,960 161.60%
NOSH 439,828 399,682 399,289 399,642 399,938 369,464 142,744 111.89%
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 13.87% 5.09% 18.21% 38.22% 33.87% 15.94% 20.39% -
ROE 3.65% 1.21% 3.79% 8.40% 7.09% 3.91% 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 12.60 12.33 10.82 10.99 9.62 10.55 40.58 -54.17%
EPS 1.75 0.63 1.97 4.20 3.26 1.68 8.27 -64.52%
DPS 1.00 0.00 0.00 0.00 0.00 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 8.89 7.91 6.93 7.05 6.18 6.25 9.30 -2.96%
EPS 1.24 0.40 1.26 2.69 2.09 1.00 1.89 -24.51%
DPS 0.71 0.00 0.00 0.00 0.00 0.59 0.00 -
NAPS 0.3389 0.3336 0.3333 0.3208 0.2953 0.255 0.0802 161.60%
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 5.44 5.64 6.29 6.82 5.71 7.02 0.00 -
P/EPS 39.14 110.32 34.52 17.86 16.87 44.05 0.00 -
EY 2.55 0.91 2.90 5.60 5.93 2.27 0.00 -
DY 1.46 0.00 0.00 0.00 0.00 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 5.16 5.80 6.52 6.37 6.13 6.45 0.00 -
P/EPS 37.14 113.49 35.79 16.67 18.10 40.48 0.00 -
EY 2.69 0.88 2.79 6.00 5.53 2.47 0.00 -
DY 1.54 0.00 0.00 0.00 0.00 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