[SNTORIA] QoQ TTM 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- 54.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 191,780 174,875 164,566 179,295 135,378 96,884 57,921 122.31%
PBT 33,465 38,679 43,826 49,448 39,423 24,350 15,710 65.63%
Tax 1,381 1,520 74 -1,606 -8,365 -6,331 -3,901 -
NP 34,846 40,199 43,900 47,842 31,058 18,019 11,809 105.86%
-
NP to SH 34,865 40,206 43,895 47,834 31,050 18,012 11,805 105.98%
-
Tax Rate -4.13% -3.93% -0.17% 3.25% 21.22% 26.00% 24.83% -
Total Cost 156,934 134,676 120,666 131,453 104,320 78,865 46,112 126.42%
-
Net Worth 211,117 0 0 199,821 0 158,869 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,999 7,694 7,694 7,694 3,694 - -
Div Payout % - 9.95% 17.53% 16.08% 24.78% 20.51% - -
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 0 0 199,821 0 158,869 0 -
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 18.17% 22.99% 26.68% 26.68% 22.94% 18.60% 20.39% -
ROE 16.51% 0.00% 0.00% 23.94% 0.00% 11.34% 0.00% -
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 43.60 43.75 41.21 44.86 33.85 26.22 40.58 4.90%
EPS 7.93 10.06 10.99 11.97 7.76 4.88 8.27 -2.76%
DPS 0.00 1.00 1.93 1.93 1.92 1.00 0.00 -
NAPS 0.48 0.00 0.00 0.50 0.00 0.43 0.00 -
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 30.78 28.07 26.42 28.78 21.73 15.55 9.30 122.24%
EPS 5.60 6.45 7.05 7.68 4.98 2.89 1.89 106.42%
DPS 0.00 0.64 1.24 1.24 1.24 0.59 0.00 -
NAPS 0.3389 0.00 0.00 0.3208 0.00 0.255 0.00 -
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 1.57 1.59 1.65 1.67 1.62 2.82 0.00 -
P/EPS 8.64 6.91 6.19 6.27 7.08 15.18 0.00 -
EY 11.57 14.47 16.17 15.96 14.12 6.59 0.00 -
DY 0.00 1.44 2.83 2.57 3.50 1.35 0.00 -
P/NAPS 1.43 0.00 0.00 1.50 0.00 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 - - - -
Price 0.65 0.715 0.705 0.70 0.00 0.00 0.00 -
P/RPS 1.49 1.63 1.71 1.56 0.00 0.00 0.00 -
P/EPS 8.20 7.11 6.41 5.85 0.00 0.00 0.00 -
EY 12.20 14.07 15.59 17.10 0.00 0.00 0.00 -
DY 0.00 1.40 2.73 2.75 0.00 0.00 0.00 -
P/NAPS 1.35 0.00 0.00 1.40 0.00 0.00 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