[SNTORIA] QoQ 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- -53.14%
YoY- -33.37%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 59,649 55,399 49,272 43,192 43,917 38,494 38,963 32.79%
PBT 21,117 9,859 3,493 10,088 10,026 15,073 8,640 81.34%
Tax 13,878 -2,173 -984 -2,221 6,759 -2,034 -2,430 -
NP 34,995 7,686 2,509 7,867 16,785 13,039 6,210 216.33%
-
NP to SH 34,970 7,697 2,518 7,866 16,785 13,038 6,207 216.29%
-
Tax Rate -65.72% 22.04% 28.17% 22.02% -67.41% 13.49% 28.12% -
Total Cost 24,654 47,713 46,763 35,325 27,132 25,455 32,753 -17.23%
-
Net Worth 246,329 211,117 207,834 207,630 199,821 183,971 158,869 33.92%
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 4,398 - - - - 3,694 12.32%
Div Payout % 12.58% 57.14% - - - - 59.52% -
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 246,329 211,117 207,834 207,630 199,821 183,971 158,869 33.92%
NOSH 439,874 439,828 399,682 399,289 399,642 399,938 369,464 12.32%
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 58.67% 13.87% 5.09% 18.21% 38.22% 33.87% 15.94% -
ROE 14.20% 3.65% 1.21% 3.79% 8.40% 7.09% 3.91% -
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 13.56 12.60 12.33 10.82 10.99 9.62 10.55 18.19%
EPS 7.95 1.75 0.63 1.97 4.20 3.26 1.68 181.59%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 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 9.57 8.89 7.91 6.93 7.05 6.18 6.25 32.81%
EPS 5.61 1.24 0.40 1.26 2.69 2.09 1.00 215.39%
DPS 0.71 0.71 0.00 0.00 0.00 0.00 0.59 13.12%
NAPS 0.3954 0.3389 0.3336 0.3333 0.3208 0.2953 0.255 33.93%
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 4.61 5.44 5.64 6.29 6.82 5.71 7.02 -24.42%
P/EPS 7.86 39.14 110.32 34.52 17.86 16.87 44.05 -68.27%
EY 12.72 2.55 0.91 2.90 5.60 5.93 2.27 215.15%
DY 1.60 1.46 0.00 0.00 0.00 0.00 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 4.65 5.16 5.80 6.52 6.37 6.13 6.45 -19.58%
P/EPS 7.92 37.14 113.49 35.79 16.67 18.10 40.48 -66.26%
EY 12.62 2.69 0.88 2.79 6.00 5.53 2.47 196.35%
DY 1.59 1.54 0.00 0.00 0.00 0.00 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