[SENTRAL] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
22-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 7.62%
YoY- 58.13%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 172,527 181,502 136,648 115,174 70,249 68,937 69,490 16.35%
PBT 79,262 69,910 62,770 60,698 40,283 36,644 40,076 12.03%
Tax -6,132 0 0 0 0 0 0 -
NP 73,130 69,910 62,770 60,698 40,283 36,644 40,076 10.53%
-
NP to SH 73,130 69,910 59,156 54,021 34,163 34,537 34,461 13.35%
-
Tax Rate 7.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 99,397 111,592 73,878 54,476 29,966 32,293 29,414 22.48%
-
Net Worth 1,331,047 1,340,339 896,154 788,790 524,378 516,923 512,348 17.23%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 86,600 89,605 58,988 50,503 32,681 32,702 32,704 17.61%
Div Payout % 118.42% 128.17% 99.72% 93.49% 95.66% 94.69% 94.90% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,331,047 1,340,339 896,154 788,790 524,378 516,923 512,348 17.23%
NOSH 1,071,783 1,068,000 1,068,000 596,258 389,988 390,248 390,271 18.32%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 42.39% 38.52% 45.94% 52.70% 57.34% 53.16% 57.67% -
ROE 5.49% 5.22% 6.60% 6.85% 6.51% 6.68% 6.73% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.10 16.99 19.41 19.32 18.01 17.66 17.81 -1.66%
EPS 7.91 8.24 8.80 9.06 8.76 8.85 8.83 -1.81%
DPS 8.08 8.39 8.38 8.47 8.38 8.38 8.38 -0.60%
NAPS 1.2419 1.255 1.2731 1.3229 1.3446 1.3246 1.3128 -0.92%
Adjusted Per Share Value based on latest NOSH - 660,282
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.43 15.18 11.43 9.63 5.88 5.77 5.81 16.36%
EPS 6.12 5.85 4.95 4.52 2.86 2.89 2.88 13.37%
DPS 7.24 7.50 4.93 4.22 2.73 2.74 2.74 17.57%
NAPS 1.1134 1.1212 0.7496 0.6598 0.4386 0.4324 0.4286 17.23%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.06 1.25 1.20 1.08 1.17 1.18 1.23 -
P/RPS 6.58 7.36 6.18 5.59 6.50 6.68 6.91 -0.81%
P/EPS 15.54 19.10 14.28 11.92 13.36 13.33 13.93 1.83%
EY 6.44 5.24 7.00 8.39 7.49 7.50 7.18 -1.79%
DY 7.62 6.71 6.98 7.84 7.16 7.10 6.81 1.88%
P/NAPS 0.85 1.00 0.94 0.82 0.87 0.89 0.94 -1.66%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 17/01/19 19/01/18 25/01/17 22/01/16 19/01/15 28/01/14 31/01/13 -
Price 1.12 1.22 1.31 1.08 1.22 1.16 1.20 -
P/RPS 6.96 7.18 6.75 5.59 6.77 6.57 6.74 0.53%
P/EPS 16.41 18.64 15.59 11.92 13.93 13.11 13.59 3.19%
EY 6.09 5.37 6.42 8.39 7.18 7.63 7.36 -3.10%
DY 7.21 6.88 6.40 7.84 6.87 7.22 6.98 0.54%
P/NAPS 0.90 0.97 1.03 0.82 0.91 0.88 0.91 -0.18%

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