[SNTORIA] YoY Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -37.77%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 240,128 188,052 256,084 190,280 172,768 231,684 0 -
PBT 42,340 41,504 56,700 29,848 40,352 62,840 0 -
Tax -8,436 -7,848 -11,720 3,136 -8,884 -15,604 0 -
NP 33,904 33,656 44,980 32,984 31,468 47,236 0 -
-
NP to SH 33,924 33,716 45,016 33,016 31,464 47,220 0 -
-
Tax Rate 19.92% 18.91% 20.67% -10.51% 22.02% 24.83% - -
Total Cost 206,224 154,396 211,104 157,296 141,300 184,448 0 -
-
Net Worth 407,352 382,695 335,413 254,644 207,630 49,960 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 19,377 17,653 - - - - -
Div Payout % - 57.47% 39.22% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 407,352 382,695 335,413 254,644 207,630 49,960 0 -
NOSH 489,111 484,425 441,333 439,042 399,289 142,744 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.12% 17.90% 17.56% 17.33% 18.21% 20.39% 0.00% -
ROE 8.33% 8.81% 13.42% 12.97% 15.15% 94.51% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.52 38.82 58.03 43.34 43.27 162.31 0.00 -
EPS 7.00 6.96 10.20 7.52 7.88 33.08 0.00 -
DPS 0.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.79 0.76 0.58 0.52 0.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 439,042
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.17 30.67 41.77 31.04 28.18 37.79 0.00 -
EPS 5.53 5.50 7.34 5.39 5.13 7.70 0.00 -
DPS 0.00 3.16 2.88 0.00 0.00 0.00 0.00 -
NAPS 0.6644 0.6242 0.5471 0.4153 0.3387 0.0815 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - -
Price 0.80 0.93 1.23 0.675 0.68 0.00 0.00 -
P/RPS 1.62 2.40 2.12 1.56 1.57 0.00 0.00 -
P/EPS 11.44 13.36 12.06 8.98 8.63 0.00 0.00 -
EY 8.74 7.48 8.29 11.14 11.59 0.00 0.00 -
DY 0.00 4.30 3.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.18 1.62 1.16 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 26/02/15 26/02/14 28/02/13 17/02/12 - -
Price 0.74 0.82 1.09 0.86 0.705 0.00 0.00 -
P/RPS 1.49 2.11 1.88 1.98 1.63 0.00 0.00 -
P/EPS 10.58 11.78 10.69 11.44 8.95 0.00 0.00 -
EY 9.45 8.49 9.36 8.74 11.18 0.00 0.00 -
DY 0.00 4.88 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 1.43 1.48 1.36 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