[SENTRAL] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.64%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 110,128 69,421 68,838 69,810 70,342 69,236 67,192 8.57%
PBT 50,194 34,209 34,580 35,389 35,000 33,372 31,378 8.14%
Tax 0 0 0 0 0 0 -4 -
NP 50,194 34,209 34,580 35,389 35,000 33,372 31,374 8.14%
-
NP to SH 50,194 34,209 34,580 35,389 35,000 32,602 31,374 8.14%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
Total Cost 59,933 35,212 34,258 34,421 35,342 35,864 35,817 8.95%
-
Net Worth 735,777 526,202 522,054 506,054 499,179 475,780 472,649 7.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 30,624 21,315 21,319 21,337 20,802 20,019 19,667 7.65%
Div Payout % 61.01% 62.31% 61.65% 60.29% 59.44% 61.40% 62.69% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 735,777 526,202 522,054 506,054 499,179 475,780 472,649 7.65%
NOSH 560,208 389,923 389,999 390,323 390,044 389,984 390,232 6.20%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 45.58% 49.28% 50.23% 50.69% 49.76% 48.20% 46.69% -
ROE 6.82% 6.50% 6.62% 6.99% 7.01% 6.85% 6.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.66 17.80 17.65 17.89 18.03 17.75 17.22 2.23%
EPS 8.96 8.77 8.87 9.07 8.97 8.36 8.04 1.82%
DPS 5.47 5.47 5.47 5.47 5.33 5.13 5.04 1.37%
NAPS 1.3134 1.3495 1.3386 1.2965 1.2798 1.22 1.2112 1.35%
Adjusted Per Share Value based on latest NOSH - 390,840
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.21 5.81 5.76 5.84 5.88 5.79 5.62 8.57%
EPS 4.20 2.86 2.89 2.96 2.93 2.73 2.62 8.17%
DPS 2.56 1.78 1.78 1.78 1.74 1.67 1.65 7.59%
NAPS 0.6155 0.4402 0.4367 0.4233 0.4175 0.398 0.3954 7.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 1.13 1.16 1.18 1.18 1.00 1.00 0.00 -
P/RPS 5.75 6.52 6.69 6.60 5.54 5.63 0.00 -
P/EPS 12.61 13.22 13.31 13.01 11.14 11.96 0.00 -
EY 7.93 7.56 7.51 7.68 8.97 8.36 0.00 -
DY 4.84 4.71 4.63 4.63 5.33 5.13 0.00 -
P/NAPS 0.86 0.86 0.88 0.91 0.78 0.82 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 05/11/15 26/11/14 07/11/13 31/10/12 03/11/11 19/10/10 26/10/09 -
Price 1.15 1.19 1.16 1.23 1.06 1.02 0.00 -
P/RPS 5.85 6.68 6.57 6.88 5.88 5.75 0.00 -
P/EPS 12.83 13.56 13.08 13.57 11.81 12.20 0.00 -
EY 7.79 7.37 7.64 7.37 8.47 8.20 0.00 -
DY 4.75 4.59 4.71 4.44 5.03 5.03 0.00 -
P/NAPS 0.88 0.88 0.87 0.95 0.83 0.84 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