[SNTORIA] QoQ TTM Result on 30-Jun-2016 [#3]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	242,540	237,243	224,224	211,136	200,082	203,575	220,583	6.52%
YoY %	2.23%	5.81%	6.20%	5.52%	-1.72%	-7.71%	-	-
Horiz. %	109.95%	107.55%	101.65%	95.72%	90.71%	92.29%	100.00%	-
PBT	45,761	45,391	45,182	35,650	33,638	33,367	37,166	14.86%
YoY %	0.82%	0.46%	26.74%	5.98%	0.81%	-10.22%	-	-
Horiz. %	123.13%	122.13%	121.57%	95.92%	90.51%	89.78%	100.00%	-
Tax	-12,472	-12,218	-12,071	-5,273	-3,317	-3,815	-4,783	89.33%
YoY %	-2.08%	-1.22%	-128.92%	-58.97%	13.05%	20.24%	-	-
Horiz. %	260.76%	255.45%	252.37%	110.24%	69.35%	79.76%	100.00%	-
NP	33,289	33,173	33,111	30,377	30,321	29,552	32,383	1.85%
YoY %	0.35%	0.19%	9.00%	0.18%	2.60%	-8.74%	-	-
Horiz. %	102.80%	102.44%	102.25%	93.81%	93.63%	91.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,310	33,181	33,129	30,389	30,326	29,571	32,396	1.87%
YoY %	0.39%	0.16%	9.02%	0.21%	2.55%	-8.72%	-	-
Horiz. %	102.82%	102.42%	102.26%	93.80%	93.61%	91.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.25%	26.92%	26.72%	14.79%	9.86%	11.43%	12.87%	-
YoY %	1.23%	0.75%	80.66%	50.00%	-13.74%	-11.19%	-	-
Horiz. %	211.73%	209.17%	207.61%	114.92%	76.61%	88.81%	100.00%	-
Total Cost	209,251	204,070	191,113	180,759	169,761	174,023	188,200	7.31%
YoY %	2.54%	6.78%	5.73%	6.48%	-2.45%	-7.53%	-	-
Horiz. %	111.19%	108.43%	101.55%	96.05%	90.20%	92.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,899	407,352	399,317	382,585	383,578	382,695	370,413	8.01%
YoY %	2.10%	2.01%	4.37%	-0.26%	0.23%	3.32%	-	-
Horiz. %	112.28%	109.97%	107.80%	103.29%	103.55%	103.32%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	-	4,855	9,699	9,699	9,699	9,392	8,961	-
YoY %	-	-49.94%	0.00%	0.00%	3.27%	4.81%	-	-
Horiz. %	-	54.18%	108.24%	108.24%	108.24%	104.81%	100.00%	-
Div Payout %	-	14.63%	29.28%	31.92%	31.98%	31.76%	27.66%	-
YoY %	-	-50.03%	-8.27%	-0.19%	0.69%	14.82%	-	-
Horiz. %	-	52.89%	105.86%	115.40%	115.62%	114.82%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	415,899	407,352	399,317	382,585	383,578	382,695	370,413	8.01%
YoY %	2.10%	2.01%	4.37%	-0.26%	0.23%	3.32%	-	-
Horiz. %	112.28%	109.97%	107.80%	103.29%	103.55%	103.32%	100.00%	-
NOSH	489,294	489,111	486,972	484,285	485,542	484,425	474,889	2.01%
YoY %	0.04%	0.44%	0.55%	-0.26%	0.23%	2.01%	-	-
Horiz. %	103.03%	102.99%	102.54%	101.98%	102.24%	102.01%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	13.73%	13.98%	14.77%	14.39%	15.15%	14.52%	14.68%	-
YoY %	-1.79%	-5.35%	2.64%	-5.02%	4.34%	-1.09%	-	-
Horiz. %	93.53%	95.23%	100.61%	98.02%	103.20%	98.91%	100.00%	-
ROE	8.01%	8.15%	8.30%	7.94%	7.91%	7.73%	8.75%	-
YoY %	-1.72%	-1.81%	4.53%	0.38%	2.33%	-11.66%	-	-
Horiz. %	91.54%	93.14%	94.86%	90.74%	90.40%	88.34%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	49.57	48.92	46.04	43.60	41.21	42.02	46.45	4.42%
YoY %	1.33%	6.26%	5.60%	5.80%	-1.93%	-9.54%	-	-
Horiz. %	106.72%	105.32%	99.12%	93.86%	88.72%	90.46%	100.00%	-
EPS	6.81	6.84	6.80	6.28	6.25	6.10	6.82	-0.09%
YoY %	-0.44%	0.59%	8.28%	0.48%	2.46%	-10.56%	-	-
Horiz. %	99.85%	100.29%	99.71%	92.08%	91.64%	89.44%	100.00%	-
DPS	0.00	1.00	2.00	2.00	2.00	1.94	1.89	-
YoY %	0.00%	-50.00%	0.00%	0.00%	3.09%	2.65%	-	-
Horiz. %	0.00%	52.91%	105.82%	105.82%	105.82%	102.65%	100.00%	-
NAPS	0.85	0.84	0.82	0.79	0.79	0.79	0.78	5.89%
YoY %	1.19%	2.44%	3.80%	0.00%	0.00%	1.28%	-	-
Horiz. %	108.97%	107.69%	105.13%	101.28%	101.28%	101.28%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 484,285
RPS	38.93	38.08	35.99	33.89	32.12	32.68	35.41	6.51%
YoY %	2.23%	5.81%	6.20%	5.51%	-1.71%	-7.71%	-	-
Horiz. %	109.94%	107.54%	101.64%	95.71%	90.71%	92.29%	100.00%	-
EPS	5.35	5.33	5.32	4.88	4.87	4.75	5.20	1.91%
YoY %	0.38%	0.19%	9.02%	0.21%	2.53%	-8.65%	-	-
Horiz. %	102.88%	102.50%	102.31%	93.85%	93.65%	91.35%	100.00%	-
DPS	0.00	0.78	1.56	1.56	1.56	1.51	1.44	-
YoY %	0.00%	-50.00%	0.00%	0.00%	3.31%	4.86%	-	-
Horiz. %	0.00%	54.17%	108.33%	108.33%	108.33%	104.86%	100.00%	-
NAPS	0.6676	0.6539	0.641	0.6141	0.6157	0.6143	0.5946	8.01%
YoY %	2.10%	2.01%	4.38%	-0.26%	0.23%	3.31%	-	-
Horiz. %	112.28%	109.97%	107.80%	103.28%	103.55%	103.31%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	0.755	0.80	0.81	0.85	0.79	0.93	0.955	-
P/RPS	1.52	1.64	1.76	1.95	1.92	2.21	2.06	-18.32%
YoY %	-7.32%	-6.82%	-9.74%	1.56%	-13.12%	7.28%	-	-
Horiz. %	73.79%	79.61%	85.44%	94.66%	93.20%	107.28%	100.00%	-
P/EPS	11.09	11.69	11.91	13.55	12.65	15.24	14.00	-14.37%
YoY %	-5.13%	-1.85%	-12.10%	7.11%	-16.99%	8.86%	-	-
Horiz. %	79.21%	83.50%	85.07%	96.79%	90.36%	108.86%	100.00%	-
EY	9.02	8.55	8.40	7.38	7.91	6.56	7.14	16.84%
YoY %	5.50%	1.79%	13.82%	-6.70%	20.58%	-8.12%	-	-
Horiz. %	126.33%	119.75%	117.65%	103.36%	110.78%	91.88%	100.00%	-
DY	0.00	1.25	2.47	2.35	2.53	2.08	1.98	-
YoY %	0.00%	-49.39%	5.11%	-7.11%	21.63%	5.05%	-	-
Horiz. %	0.00%	63.13%	124.75%	118.69%	127.78%	105.05%	100.00%	-
P/NAPS	0.89	0.95	0.99	1.08	1.00	1.18	1.22	-18.94%
YoY %	-6.32%	-4.04%	-8.33%	8.00%	-15.25%	-3.28%	-	-
Horiz. %	72.95%	77.87%	81.15%	88.52%	81.97%	96.72%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/05/17	22/02/17	29/11/16	23/08/16	26/05/16	26/02/16	27/11/15	-
Price	0.84	0.74	0.80	0.80	0.78	0.82	0.90	-
P/RPS	1.69	1.51	1.74	1.83	1.89	1.95	1.94	-8.77%
YoY %	11.92%	-13.22%	-4.92%	-3.17%	-3.08%	0.52%	-	-
Horiz. %	87.11%	77.84%	89.69%	94.33%	97.42%	100.52%	100.00%	-
P/EPS	12.34	10.82	11.76	12.75	12.49	13.43	13.19	-4.33%
YoY %	14.05%	-7.99%	-7.76%	2.08%	-7.00%	1.82%	-	-
Horiz. %	93.56%	82.03%	89.16%	96.66%	94.69%	101.82%	100.00%	-
EY	8.10	9.25	8.50	7.84	8.01	7.44	7.58	4.51%
YoY %	-12.43%	8.82%	8.42%	-2.12%	7.66%	-1.85%	-	-
Horiz. %	106.86%	122.03%	112.14%	103.43%	105.67%	98.15%	100.00%	-
DY	0.00	1.35	2.50	2.50	2.56	2.36	2.10	-
YoY %	0.00%	-46.00%	0.00%	-2.34%	8.47%	12.38%	-	-
Horiz. %	0.00%	64.29%	119.05%	119.05%	121.90%	112.38%	100.00%	-
P/NAPS	0.99	0.88	0.98	1.01	0.99	1.04	1.15	-9.49%
YoY %	12.50%	-10.20%	-2.97%	2.02%	-4.81%	-9.57%	-	-
Horiz. %	86.09%	76.52%	85.22%	87.83%	86.09%	90.43%	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