[SENTRAL] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
19-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 4.99%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 164,014 160,992 172,527 181,502 136,648 115,174 70,249 15.16%
PBT 73,783 35,360 79,262 69,910 62,770 60,698 40,283 10.60%
Tax -1,214 -6,238 -6,132 0 0 0 0 -
NP 72,569 29,122 73,130 69,910 62,770 60,698 40,283 10.29%
-
NP to SH 72,569 29,122 73,130 69,910 59,156 54,021 34,163 13.36%
-
Tax Rate 1.65% 17.64% 7.74% 0.00% 0.00% 0.00% 0.00% -
Total Cost 91,445 131,870 99,397 111,592 73,878 54,476 29,966 20.41%
-
Net Worth 1,284,424 1,287,318 1,331,047 1,340,339 896,154 788,790 524,378 16.08%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 75,882 72,881 86,600 89,605 58,988 50,503 32,681 15.05%
Div Payout % 104.57% 250.26% 118.42% 128.17% 99.72% 93.49% 95.66% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,284,424 1,287,318 1,331,047 1,340,339 896,154 788,790 524,378 16.08%
NOSH 1,071,783 1,071,783 1,071,783 1,068,000 1,068,000 596,258 389,988 18.33%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 44.25% 18.09% 42.39% 38.52% 45.94% 52.70% 57.34% -
ROE 5.65% 2.26% 5.49% 5.22% 6.60% 6.85% 6.51% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.30 15.02 16.10 16.99 19.41 19.32 18.01 -2.67%
EPS 7.55 6.73 7.91 8.24 8.80 9.06 8.76 -2.44%
DPS 7.08 6.80 8.08 8.39 8.38 8.47 8.38 -2.76%
NAPS 1.1984 1.2011 1.2419 1.255 1.2731 1.3229 1.3446 -1.89%
Adjusted Per Share Value based on latest NOSH - 1,068,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.72 13.47 14.43 15.18 11.43 9.63 5.88 15.15%
EPS 6.07 2.44 6.12 5.85 4.95 4.52 2.86 13.34%
DPS 6.35 6.10 7.24 7.50 4.93 4.22 2.73 15.09%
NAPS 1.0744 1.0768 1.1134 1.1212 0.7496 0.6598 0.4386 16.08%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.875 1.00 1.06 1.25 1.20 1.08 1.17 -
P/RPS 5.72 6.66 6.58 7.36 6.18 5.59 6.50 -2.10%
P/EPS 12.92 36.80 15.54 19.10 14.28 11.92 13.36 -0.55%
EY 7.74 2.72 6.44 5.24 7.00 8.39 7.49 0.54%
DY 8.09 6.80 7.62 6.71 6.98 7.84 7.16 2.05%
P/NAPS 0.73 0.83 0.85 1.00 0.94 0.82 0.87 -2.87%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/01/21 17/01/20 17/01/19 19/01/18 25/01/17 22/01/16 19/01/15 -
Price 0.91 1.00 1.12 1.22 1.31 1.08 1.22 -
P/RPS 5.95 6.66 6.96 7.18 6.75 5.59 6.77 -2.12%
P/EPS 13.44 36.80 16.41 18.64 15.59 11.92 13.93 -0.59%
EY 7.44 2.72 6.09 5.37 6.42 8.39 7.18 0.59%
DY 7.78 6.80 7.21 6.88 6.40 7.84 6.87 2.09%
P/NAPS 0.76 0.83 0.90 0.97 1.03 0.82 0.91 -2.95%

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