[SENTRAL] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[SENTRAL] SENTRAL REIT

Announcement Date

02-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 100.98%

YoY- 39.77%

Quarter Report

MQREIT 2Q 2016 Unaudited Financial Result.pdf

Latest QR

Upcoming QR

SENTRAL's Result

SENTRAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	80,909	87,984	90,180	64,945	50,785	34,534	34,501	15.25%
YoY %	-8.04%	-2.44%	38.86%	27.88%	47.06%	0.10%	-	-
Horiz. %	234.51%	255.02%	261.38%	188.24%	147.20%	100.10%	100.00%	-
PBT	35,862	44,495	45,208	30,625	21,911	16,724	17,017	13.22%
YoY %	-19.40%	-1.58%	47.62%	39.77%	31.02%	-1.72%	-	-
Horiz. %	210.74%	261.47%	265.66%	179.97%	128.76%	98.28%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	35,862	44,495	45,208	30,625	21,911	16,724	17,017	13.22%
YoY %	-19.40%	-1.58%	47.62%	39.77%	31.02%	-1.72%	-	-
Horiz. %	210.74%	261.47%	265.66%	179.97%	128.76%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,862	44,495	45,208	30,625	21,911	16,724	17,017	13.22%
YoY %	-19.40%	-1.58%	47.62%	39.77%	31.02%	-1.72%	-	-
Horiz. %	210.74%	261.47%	265.66%	179.97%	128.76%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	45,047	43,489	44,972	34,320	28,874	17,810	17,484	17.07%
YoY %	3.58%	-3.30%	31.04%	18.86%	62.12%	1.86%	-	-
Horiz. %	257.65%	248.74%	257.22%	196.29%	165.15%	101.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,329,653	1,343,485	1,359,243	872,977	659,160	533,257	529,361	16.58%
YoY %	-1.03%	-1.16%	55.70%	32.44%	23.61%	0.74%	-	-
Horiz. %	251.18%	253.79%	256.77%	164.91%	124.52%	100.74%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	36,762	45,329	45,176	27,979	20,843	15,983	16,002	14.86%
YoY %	-18.90%	0.34%	61.46%	34.24%	30.41%	-0.12%	-	-
Horiz. %	229.73%	283.27%	282.31%	174.85%	130.25%	99.88%	100.00%	-
Div Payout %	102.51%	101.88%	99.93%	91.36%	95.13%	95.57%	94.04%	-
YoY %	0.62%	1.95%	9.38%	-3.96%	-0.46%	1.63%	-	-
Horiz. %	109.01%	108.34%	106.26%	97.15%	101.16%	101.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,329,653	1,343,485	1,359,243	872,977	659,160	533,257	529,361	16.58%
YoY %	-1.03%	-1.16%	55.70%	32.44%	23.61%	0.74%	-	-
Horiz. %	251.18%	253.79%	256.77%	164.91%	124.52%	100.74%	100.00%	-
NOSH	1,071,783	1,071,783	1,068,000	661,447	508,375	389,836	390,298	18.32%
YoY %	0.00%	0.35%	61.46%	30.11%	30.41%	-0.12%	-	-
Horiz. %	274.61%	274.61%	273.64%	169.47%	130.25%	99.88%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	44.32%	50.57%	50.13%	47.16%	43.14%	48.43%	49.32%	-
YoY %	-12.36%	0.88%	6.30%	9.32%	-10.92%	-1.80%	-	-
Horiz. %	89.86%	102.53%	101.64%	95.62%	87.47%	98.20%	100.00%	-
ROE	2.70%	3.31%	3.33%	3.51%	3.32%	3.14%	3.21%	-
YoY %	-18.43%	-0.60%	-5.13%	5.72%	5.73%	-2.18%	-	-
Horiz. %	84.11%	103.12%	103.74%	109.35%	103.43%	97.82%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	7.55	8.21	8.44	9.82	9.99	8.86	8.84	-2.59%
YoY %	-8.04%	-2.73%	-14.05%	-1.70%	12.75%	0.23%	-	-
Horiz. %	85.41%	92.87%	95.48%	111.09%	113.01%	100.23%	100.00%	-
EPS	3.35	4.16	4.43	4.63	4.31	4.29	4.36	-4.29%
YoY %	-19.47%	-6.09%	-4.32%	7.42%	0.47%	-1.61%	-	-
Horiz. %	76.83%	95.41%	101.61%	106.19%	98.85%	98.39%	100.00%	-
DPS	3.43	4.23	4.23	4.23	4.10	4.10	4.10	-2.92%
YoY %	-18.91%	0.00%	0.00%	3.17%	0.00%	0.00%	-	-
Horiz. %	83.66%	103.17%	103.17%	103.17%	100.00%	100.00%	100.00%	-
NAPS	1.2406	1.2537	1.2727	1.3198	1.2966	1.3679	1.3563	-1.47%
YoY %	-1.04%	-1.49%	-3.57%	1.79%	-5.21%	0.86%	-	-
Horiz. %	91.47%	92.44%	93.84%	97.31%	95.60%	100.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 660,386
RPS	6.77	7.36	7.54	5.43	4.25	2.89	2.89	15.23%
YoY %	-8.02%	-2.39%	38.86%	27.76%	47.06%	0.00%	-	-
Horiz. %	234.26%	254.67%	260.90%	187.89%	147.06%	100.00%	100.00%	-
EPS	3.00	3.72	3.78	2.56	1.83	1.40	1.42	13.26%
YoY %	-19.35%	-1.59%	47.66%	39.89%	30.71%	-1.41%	-	-
Horiz. %	211.27%	261.97%	266.20%	180.28%	128.87%	98.59%	100.00%	-
DPS	3.08	3.79	3.78	2.34	1.74	1.34	1.34	14.87%
YoY %	-18.73%	0.26%	61.54%	34.48%	29.85%	0.00%	-	-
Horiz. %	229.85%	282.84%	282.09%	174.63%	129.85%	100.00%	100.00%	-
NAPS	1.1122	1.1238	1.137	0.7302	0.5514	0.4461	0.4428	16.58%
YoY %	-1.03%	-1.16%	55.71%	32.43%	23.60%	0.75%	-	-
Horiz. %	251.17%	253.79%	256.78%	164.91%	124.53%	100.75%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.08	1.14	1.31	1.16	1.17	1.17	1.22	-
P/RPS	14.31	13.88	15.51	11.81	11.71	13.21	13.80	0.60%
YoY %	3.10%	-10.51%	31.33%	0.85%	-11.36%	-4.28%	-	-
Horiz. %	103.70%	100.58%	112.39%	85.58%	84.86%	95.72%	100.00%	-
P/EPS	32.28	27.46	30.95	25.05	27.15	27.27	27.98	2.41%
YoY %	17.55%	-11.28%	23.55%	-7.73%	-0.44%	-2.54%	-	-
Horiz. %	115.37%	98.14%	110.61%	89.53%	97.03%	97.46%	100.00%	-
EY	3.10	3.64	3.23	3.99	3.68	3.67	3.57	-2.32%
YoY %	-14.84%	12.69%	-19.05%	8.42%	0.27%	2.80%	-	-
Horiz. %	86.83%	101.96%	90.48%	111.76%	103.08%	102.80%	100.00%	-
DY	3.18	3.71	3.23	3.65	3.50	3.50	3.36	-0.91%
YoY %	-14.29%	14.86%	-11.51%	4.29%	0.00%	4.17%	-	-
Horiz. %	94.64%	110.42%	96.13%	108.63%	104.17%	104.17%	100.00%	-
P/NAPS	0.87	0.91	1.03	0.88	0.90	0.86	0.90	-0.56%
YoY %	-4.40%	-11.65%	17.05%	-2.22%	4.65%	-4.44%	-	-
Horiz. %	96.67%	101.11%	114.44%	97.78%	100.00%	95.56%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	07/08/19	08/08/18	11/08/17	02/08/16	22/07/15	22/07/14	01/08/13	-
Price	1.08	1.17	1.32	1.20	1.17	1.19	1.22	-
P/RPS	14.31	14.25	15.63	12.22	11.71	13.43	13.80	0.60%
YoY %	0.42%	-8.83%	27.91%	4.36%	-12.81%	-2.68%	-	-
Horiz. %	103.70%	103.26%	113.26%	88.55%	84.86%	97.32%	100.00%	-
P/EPS	32.28	28.18	31.18	25.92	27.15	27.74	27.98	2.41%
YoY %	14.55%	-9.62%	20.29%	-4.53%	-2.13%	-0.86%	-	-
Horiz. %	115.37%	100.71%	111.44%	92.64%	97.03%	99.14%	100.00%	-
EY	3.10	3.55	3.21	3.86	3.68	3.61	3.57	-2.32%
YoY %	-12.68%	10.59%	-16.84%	4.89%	1.94%	1.12%	-	-
Horiz. %	86.83%	99.44%	89.92%	108.12%	103.08%	101.12%	100.00%	-
DY	3.18	3.62	3.20	3.53	3.50	3.45	3.36	-0.91%
YoY %	-12.15%	13.12%	-9.35%	0.86%	1.45%	2.68%	-	-
Horiz. %	94.64%	107.74%	95.24%	105.06%	104.17%	102.68%	100.00%	-
P/NAPS	0.87	0.93	1.04	0.91	0.90	0.87	0.90	-0.56%
YoY %	-6.45%	-10.58%	14.29%	1.11%	3.45%	-3.33%	-	-
Horiz. %	96.67%	103.33%	115.56%	101.11%	100.00%	96.67%	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